Valuation Bermaz Auto

Stocks

Market Closed - BURSA MALAYSIA 04:50:02 2026-10-23 EDT			5-day change	1st Jan Change
0.8900 ^MYR	+1.14%		-1.11%	+25.35%

10-12	MIDF Amanah Investment Bank Upgrades Bermaz Auto to Buy from Neutral; Price Target is MYR0.99	MT
10-08	Bermaz Auto Berhad commences an Equity Buyback Plan under the authorization approved on October 7, 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	1,006	-	-
Change	-	31.06%	0.05%	-54.79%	-12.02%	-6.18%	-	-
Enterprise Value (EV) ¹	1,563	2,258	2,395	1,012	723.6	525.6	508.2	478.1
Change	-	44.53%	6.05%	-57.74%	-28.5%	-27.36%	-3.31%	-5.92%
P/E	13.2x	8.86x	7.72x	7.89x	10.4x	7.2x	6.61x	6.49x
PBR	3.24x	3.5x	3.18x	1.82x	1.52x	1.45x	1.34x	1.2x
PEG	-	0.1x	0.5x	-0.1x	-0.3x	0.2x	0.74x	3.63x
Capitalization / Revenue	0.88x	0.76x	0.69x	0.46x	0.47x	0.4x	0.38x	0.38x
EV / Revenue	0.67x	0.64x	0.61x	0.39x	0.32x	0.21x	0.19x	0.18x
EV / EBITDA	7.42x	5.64x	5.17x	4.6x	3.23x	2.24x	2.07x	1.91x
EV / EBIT	7.64x	5.99x	5.49x	4.76x	3.64x	2.55x	2.34x	2.13x
EV / FCF	5.57x	22x	12.7x	4.68x	6.13x	1.54x	2.08x	2.11x
FCF Yield	17.9%	4.55%	7.85%	21.4%	16.3%	64.9%	48.1%	47.3%
Dividend per Share ²	0.0625	0.145	0.19	0.1675	0.0725	0.0863	0.0943	0.095
Rate of return	3.53%	6.28%	8.23%	16%	7.67%	9.69%	10.6%	10.7%
EPS ²	0.1338	0.2607	0.2991	0.133	0.091	0.1236	0.1347	0.1371
Distribution rate	46.7%	55.6%	63.5%	126%	79.7%	69.8%	70%	69.3%
Net sales ¹	2,325	3,548	3,930	2,624	2,276	2,507	2,651	2,632
EBITDA ¹	210.7	400.3	462.9	219.8	224.3	234.6	245.4	250.1
EBIT ¹	204.5	376.8	436.1	212.7	198.9	205.8	217.4	224.6
Net income ¹	155.7	303.7	351	155.9	104.7	142.3	155.4	158.8
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	0.8900	0.8900	0.8900
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	7.2x	0.21x	2.24x	9.69%	246M
O'REILLY AUTOMOTIVE, INC.	27.38x	4.2x	18.54x	-.--%	72.74B
AUTOZONE, INC.	21.27x	2.96x	13.73x	-.--%	51.77B
CARVANA CO.	36.96x	1.5x	14.91x	-.--%	41.62B
PENSKE AUTOMOTIVE GROUP, INC.	15.63x	0.5x	10.88x	2.65%	13.94B
D'IETEREN GROUP	16.47x	1.39x	17.89x	1.23%	10.21B
CARMAX, INC.	15.96x	0.33x	8.76x	-	7.32B
LITHIA MOTORS, INC.	8.11x	0.42x	9.79x	0.88%	6.5B
RUSH ENTERPRISES, INC.	18.34x	0.87x	10.16x	1.16%	5.56B
Average	18.59x	1.38x	11.88x	1.95%	23.32B
Weighted average by Cap.	25.21x	2.63x	15.24x	0.32%