Valuation Samaiden Group

Stocks

Market Closed - BURSA MALAYSIA 12:59:58 25/09/2026 +04			5-day change	1st Jan Change
2.860 ^MYR	+6.32%		+46.67%	+104.29%

08-26	Samaiden Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-26	Samaiden Group Berhad Approves Second Interim Single-Tier Dividend for the Financial Year Ended 30 June 2026, Payable on 7 October 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	262.5	223.3	381.6	539.9	528.9	1,600	-	-
Change	-	-14.93%	70.88%	41.49%	-2.03%	202.54%	-	-
Enterprise Value (EV)	262.5	154.9	347	516.9	600.7	1,600	1,868	1,969
Change	-	-40.97%	123.93%	48.96%	16.22%	166.4%	16.71%	5.42%
P/E	40.6x	18.1x	39.4x	37.7x	27.4x	18.8x	33.6x	29.8x
PBR	-	2.6x	3.9x	4.01x	3.16x	2.81x	5.4x	4.85x
PEG	-	0.2x	-1.8x	1x	1.1x	0.3x	0.8x	2.3x
Capitalization / Revenue	-	1.48x	2.23x	2.38x	1.5x	2.15x	3.02x	2.53x
EV / Revenue	-	0x	0x	0x	0x	3.67x	3.02x	2.53x
EV / EBITDA	-	0x	0x	0x	0x	34.5x	21.1x	16.4x
EV / EBIT	-	0x	0x	0x	0x	35.9x	22.7x	19.7x
EV / FCF	-	0x	0x	-0x	-	-7.79x	-6.31x	-17.3x
FCF Yield	-	2.45%	8.25%	-0.12%	-	-15%	-15.9%	-5.79%
Dividend per Share ²	-	-	0.005	0.007	0.015	0.0173	0.0232	0.0243
Rate of return	-	-	0.51%	0.54%	1.27%	0.6%	0.81%	0.85%
EPS ²	0.0185	0.0321	0.025	0.0342	0.0431	0.0745	0.085	0.0961
Distribution rate	-	-	20%	20.5%	34.8%	28.4%	27.3%	25.3%
Net sales ¹	-	150.7	170.8	227.2	353.6	364.5	530.3	631.3
EBITDA ¹	-	16.99	16.07	20.53	29.02	58.37	75.98	97.86
EBIT ¹	-	16.8	12.89	19.58	28.52	57.52	70.55	81.07
Net income ¹	5.927	11.93	10.08	16.05	20.23	38.95	47.73	53.81
Net Debt	-	-68.36	-34.6	-23.04	71.77	-	267.4	368.6
Reference price ²	0.750	0.580	0.985	1.290	1.180	2.860	2.860	2.860
Nbr of stocks (in thousands)	350,000	385,007	387,390	418,525	448,239	559,519	-	-
Announcement Date	27/09/21	30/08/22	30/08/23	29/08/24	29/08/25	26/08/26	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMAIDEN GROUP	46.97x	-	-	0.6%	393M
QUANTA SERVICES, INC.	56.12x	2.59x	24.69x	0.07%	97.59B
VINCI	12.25x	1.05x	5.75x	4.77%	70.29B
COMFORT SYSTEMS USA, INC.	34.15x	4.3x	23.32x	0.2%	58.29B
LARSEN & TOUBRO LIMITED	26.07x	2.01x	19.74x	1.13%	55.68B
FERROVIAL N.V.	50.74x	4.04x	25.56x	1.91%	39.91B
HOCHTIEF AG	27.22x	0.68x	11.26x	2.27%	34.06B
EMCOR GROUP, INC.	23.27x	1.59x	14.65x	0.2%	33.62B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.79x	0.43x	6.88x	2.79%	29.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.22B
Average	30.35x	1.89x	15.29x	1.99%	44.56B
Weighted average by Cap.	32.10x	2.13x	16.90x	1.83%