Valuation Zelan

Stocks

Delayed BURSA MALAYSIA 05:09:07 29/09/2026 +04			5-day change	1st Jan Change
0.0500 ^MYR	-9.09%		0.00%	+66.67%

08-26	Zelan Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-21	Zelan Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	97.17	67.59	59.14	67.59	46.47	25.35
Change	-	-30.43%	-12.5%	14.29%	-31.25%	-45.45%
Enterprise Value (EV) ¹	629.3	576	539.4	469.3	416.3	357.9
Change	-	-8.46%	-6.36%	-12.99%	-11.31%	-14.01%
P/E	2.68x	16.6x	-10.5x	1.03x	-0.18x	-0.43x
PBR	1.1x	0.84x	0.69x	0.43x	-0.5x	-0.18x
PEG	-	-0.2x	0x	-0x	0x	0x
Capitalization / Revenue	1.87x	1.47x	1.13x	2.23x	1.16x	0.88x
EV / Revenue	12.1x	12.6x	10.3x	15.5x	10.4x	12.4x
EV / EBITDA	11.6x	55.9x	49.3x	44.1x	-1.71x	59.2x
EV / EBIT	11.6x	57.2x	50.1x	44.4x	-1.71x	60x
EV / FCF	28.9x	-353x	-13.6x	-1.7x	5.52x	-191x
FCF Yield	3.46%	-0.28%	-7.37%	-58.8%	18.1%	-0.52%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0429	0.004805	-0.006638	0.0774	-0.2985	-0.0696
Distribution rate	-	-	-	-	-	-
Net sales ¹	51.93	45.9	52.27	30.34	40.19	28.96
EBITDA ¹	54.25	10.3	10.93	10.65	-243.4	6.045
EBIT ¹	54.06	10.07	10.76	10.58	-243.5	5.967
Net income ¹	36.22	4.06	-5.609	65.4	-252.2	-58.79
Net Debt ¹	532.1	508.4	480.3	401.7	369.8	332.6
Reference price ²	0.1150	0.0800	0.0700	0.0800	0.0550	0.0300
Nbr of stocks (in thousands)	844,921	844,921	844,921	844,921	844,921	844,921
Announcement Date	01/06/21	30/04/22	30/04/23	30/04/24	30/04/25	30/04/26

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.($)
ZELAN	-	-	-	-	11.41M
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.	21.85x	0.44x	6.92x	2.78%	29.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.22B
Average	28.51x	1.89x	15.30x	2.15%	44.52B
Weighted average by Cap.	32.09x	2.13x	16.90x	1.83%