Valuation Bermaz Auto

Stocks

Market Closed - BURSA MALAYSIA 04:57:28 2026-09-11 EDT			5-day change	1st Jan Change
0.9500 ^MYR	+2.15%		+3.26%	+33.80%

09-11	RHB Research Institute Upgrades Bermaz Auto to Buy from Neutral; Price Target is MYR1.15	MT
09-10	Bermaz Auto Berhad Reports Earnings Results for the First Quarter Ended July 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,057	2,696	2,697	1,219	1,073	1,074	-	-
Change	-	31.06%	0.05%	-54.79%	-12.02%	0.15%	-	-
Enterprise Value (EV) ¹	1,563	2,258	2,395	1,012	723.6	593.5	576.1	546
Change	-	44.53%	6.05%	-57.74%	-28.5%	-17.98%	-2.93%	-5.23%
P/E	13.2x	8.86x	7.72x	7.89x	10.4x	8.16x	7.44x	6.93x
PBR	3.24x	3.5x	3.18x	1.82x	1.52x	1.55x	1.43x	1.28x
PEG	-	0.1x	0.5x	-0.1x	-0.3x	0.3x	0.77x	0.95x
Capitalization / Revenue	0.88x	0.76x	0.69x	0.46x	0.47x	0.45x	0.42x	0.41x
EV / Revenue	0.67x	0.64x	0.61x	0.39x	0.32x	0.25x	0.22x	0.21x
EV / EBITDA	7.42x	5.64x	5.17x	4.6x	3.23x	2.62x	2.5x	2.22x
EV / EBIT	7.64x	5.99x	5.49x	4.76x	3.64x	2.99x	2.81x	2.43x
EV / FCF	5.57x	22x	12.7x	4.68x	6.13x	1.74x	2.8x	2.41x
FCF Yield	17.9%	4.55%	7.85%	21.4%	16.3%	57.4%	35.7%	41.4%
Dividend per Share ²	0.0625	0.145	0.19	0.1675	0.0725	0.0856	0.0956	0.0965
Rate of return	3.53%	6.28%	8.23%	16%	7.67%	9.01%	10.1%	10.2%
EPS ²	0.1338	0.2607	0.2991	0.133	0.091	0.1164	0.1277	0.137
Distribution rate	46.7%	55.6%	63.5%	126%	79.7%	73.5%	74.9%	70.4%
Net sales ¹	2,325	3,548	3,930	2,624	2,276	2,411	2,560	2,640
EBITDA ¹	210.7	400.3	462.9	219.8	224.3	226.5	230.2	246.2
EBIT ¹	204.5	376.8	436.1	212.7	198.9	198.8	205.2	224.6
Net income ¹	155.7	303.7	351	155.9	104.7	136.1	150.9	158.4
Net Debt ¹	-494.6	-437.7	-302.3	-207.2	-349.1	-480.8	-498.2	-528.3
Reference price ²	1.7700	2.3100	2.3100	1.0500	0.9450	0.9500	0.9500	0.9500
Nbr of stocks (in thousands)	1,162,193	1,167,068	1,167,599	1,161,196	1,135,115	1,130,809	-	-
Announcement Date	6/13/22	6/12/23	6/11/24	6/12/25	6/11/26	-	-	-

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.($)
BERMAZ AUTO	8.47x	0.24x	2.54x	8.85%	264M
PENSKE AUTOMOTIVE GROUP, INC.	15.86x	0.51x	10.59x	2.6%	14.18B
D'IETEREN GROUP	15.72x	1.34x	16.5x	1.28%	10.37B
AUTONATION, INC.	9.4x	0.52x	8.94x	-.--%	6.73B
RUSH ENTERPRISES, INC.	19.54x	0.88x	10.25x	1.08%	5.68B
EAGERS AUTOMOTIVE LIMITED	19.15x	0.6x	11.04x	3.78%	4.3B
ASBURY AUTOMOTIVE GROUP, INC.	7.37x	0.46x	8.96x	-.--%	3.74B
SONIC AUTOMOTIVE, INC.	10.83x	0.28x	7.5x	2.09%	2.4B
CUSTOM TRUCK ONE SOURCE, INC.	70.91x	1.66x	7.88x	-.--%	2.07B
Average	19.70x	0.72x	9.36x	2.19%	5.53B
Weighted average by Cap.	17.04x	0.76x	11.17x	1.6%