Valuation Swift Haulage

Stocks

Market Closed - BURSA MALAYSIA 12:50:03 18/09/2026 +04			5-day change	1st Jan Change
0.3800 ^MYR	-1.30%		0.00%	-1.30%

08-28	Swift Haulage Berhad Announces Resignation of Datuk Rozaida Binti Omar as Independent and Non Executive Member of Risk Committee, Effective August 31, 2026	CI
08-28	Swift Haulage Berhad Announces Resignation of Datuk Rozaida Binti Omar from Independent Director, Effective August 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	707	423.8	480	395.4	334.3	319	-	-
Change	-	-40.06%	13.27%	-17.62%	-15.46%	-4.58%	-	-
Enterprise Value (EV) ¹	707	1,097	1,139	1,166	1,119	1,060	994.8	970.9
Change	-	55.21%	3.8%	2.34%	-4.04%	-5.27%	-6.12%	-2.41%
P/E	12.1x	8.44x	7.79x	9.85x	12.3x	10.6x	9.42x	8.64x
PBR	0.96x	0.65x	0.68x	0.54x	0.46x	0.45x	0.44x	-
PEG	-	-0.3x	0.3x	-0.3x	-0.4x	0.7x	0.8x	0.95x
Capitalization / Revenue	1.19x	0.66x	0.71x	0.55x	0.43x	0.41x	0.4x	0.39x
EV / Revenue	1.19x	1.7x	1.7x	1.62x	1.45x	1.37x	1.25x	1.18x
EV / EBITDA	4.9x	7.2x	8.53x	8.31x	7.71x	6.93x	6.46x	6.03x
EV / EBIT	7.99x	12x	11.4x	16.9x	16.3x	13.1x	12x	11.3x
EV / FCF	-	23.8x	32.1x	-47.5x	27.8x	9.88x	9.06x	8.75x
FCF Yield	-	4.2%	3.12%	-2.11%	3.6%	10.1%	11%	11.4%
Dividend per Share ²	0.018	0.02	0.016	0.016	-	0.0153	0.0163	0.018
Rate of return	1.87%	4.17%	2.94%	3.56%	-	4.03%	4.3%	4.74%
EPS ²	0.0798	0.0569	0.07	0.0457	0.0314	0.036	0.0403	0.044
Distribution rate	22.6%	35.1%	22.9%	35%	-	42.6%	40.5%	40.9%
Net sales ¹	592.8	644.8	671.5	720.5	772.2	773	794.6	821
EBITDA ¹	144.4	152.3	133.6	140.3	145	152.8	154	161.1
EBIT ¹	88.49	91.42	99.73	68.83	68.76	81.07	82.77	86.25
Net income ¹	50.58	50.46	61.73	40.27	27.39	31.77	35.47	38.65
Net Debt ¹	-	673.6	659	770.2	784.3	740.6	675.8	651.9
Reference price ²	0.9650	0.4800	0.5450	0.4500	0.3850	0.3800	0.3800	0.3800
Nbr of stocks (in thousands)	732,662	882,844	880,713	878,722	868,280	839,418	-	-
Announcement Date	24/02/22	27/02/23	23/02/24	27/02/25	25/02/26	-	-	-

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.($)
SWIFT HAULAGE	10.56x	1.37x	6.93x	4.03%	78.17M
OLD DOMINION FREIGHT LINE, INC.	29.77x	5.97x	17.86x	0.66%	35.87B
JB HUNT TRANSPORT SERVICES	30.88x	1.7x	13.03x	0.77%	22B
FEDEX FREIGHT HOLDING COMPANY, INC.	23.58x	2.25x	12.25x	-	17.96B
TFI INTERNATIONAL INC.	23.36x	1.48x	9.82x	1.54%	10.28B
SAIA, INC.	30.02x	2.5x	13.62x	-.--%	9.1B
LANDSTAR SYSTEM, INC.	28.71x	1x	17.93x	1.26%	5.78B
NIKKON HOLDINGS CO.,LTD.	34.03x	2.61x	17.24x	2.19%	4.05B
RXO, INC.	-83.15x	0.55x	27.48x	-.--%	3.34B
WERNER ENTERPRISES, INC.	42.56x	0.81x	6.77x	1.6%	2.14B
Average	17.03x	2.02x	14.29x	1.34%	11.06B
Weighted average by Cap.	25.33x	3.17x	14.94x	0.82%