Valuation SWS Capital

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:50:02 23/07/2026 +04			5-day change	1st Jan Change
0.1100 ^MYR	0.00%		0.00%	-26.67%

07-23	Malaysian Shares Snap Losing Streak to End in Green	MT
07-23	SWS Capital Arms Sign Pact to Sell Three Industrial Properties for MYR15.5 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	165.1	84.63	81.15	86.15	57.43	45.34
Change	-	-48.75%	-4.12%	6.16%	-33.33%	-21.05%
Enterprise Value (EV) ¹	198.4	131.3	105.3	105.6	72.14	36.51
Change	-	-33.84%	-19.74%	0.28%	-31.71%	-49.4%
P/E	-59.7x	29.1x	29.5x	-11.9x	-16.4x	-3.41x
PBR	1.6x	0.77x	0.58x	0.59x	0.38x	0.31x
PEG	-	-0x	-1.1x	0x	0.3x	-0x
Capitalization / Revenue	1.18x	0.53x	0.51x	0.7x	0.47x	0.72x
EV / Revenue	1.42x	0.82x	0.67x	0.85x	0.6x	0.58x
EV / EBITDA	28.6x	11.9x	9.22x	36.8x	17.1x	9.02x
EV / EBIT	95.5x	20.4x	15.9x	-60.6x	245x	47x
EV / FCF	33.8x	-9.25x	9.27x	16.5x	25.3x	1.15x
FCF Yield	2.96%	-10.8%	10.8%	6.06%	3.95%	86.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0134	0.0137	0.01	-0.024	-0.0116	-0.044
Distribution rate	-	-	-	-	-	-
Net sales ¹	139.6	159.7	158.4	123.6	121.2	62.66
EBITDA ¹	6.939	11.01	11.43	2.87	4.217	4.047
EBIT ¹	2.077	6.419	6.612	-1.743	0.295	0.777
Net income ¹	-2.459	2.906	2.612	-6.613	-3.5	-13.3
Net Debt ¹	33.25	46.62	24.2	19.49	14.71	-8.835
Reference price ²	0.8000	0.4000	0.2950	0.2850	0.1900	0.1500
Nbr of stocks (in thousands)	206,428	211,578	275,078	302,278	302,278	302,278
Announcement Date	28/05/21	29/04/22	27/04/23	26/04/24	23/04/25	24/04/26

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.($)
SWS CAPITAL	-	-	-	-	8.13M
SOMNIGROUP INTERNATIONAL INC.	23.39x	2.46x	13.47x	0.95%	15.05B
JASON FURNITURE (HANGZHOU) CO.,LTD.	9.62x	0.84x	5.71x	6.33%	2.86B
LA-Z-BOY INCORPORATED	13.48x	-	-	-	1.59B
HYUNDAI G.F. HOLDINGS CO., LTD.	4.37x	0.33x	4.64x	3.43%	1.51B
MOTOMOTION CHINA CORPORATION	10.2x	1.95x	6.63x	1.89%	1.48B
SUOFEIYA HOME COLLECTION CO., LTD.	8.78x	0.94x	5.08x	8.12%	1.11B
DE RUCCI HEALTHY SLEEP CO., LTD.	12.07x	-	-	11.18%	984M
SHEELA FOAM LIMITED	30.66x	2.05x	17.88x	-	864M
Average	14.07x	1.43x	8.90x	5.32%	2.83B
Weighted average by Cap.	18.50x	2.00x	11.23x	2.63%