|
Market Closed -
BURSA MALAYSIA
04:59:48 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 1.680 MYR | -1.18% |
|
0.00% | +15.86% |
| 08-20 | Bm Greentech Berhad Re-Appoints Kpmg Plt as Auditor | CI |
| 08-19 | BM GreenTech's Unit to Co-Develop Biomass Power Plant | MT |
Company Valuation: Boilermech Holdings
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 490.2 | 361.2 | 487.6 | 1,259 | 866.6 | 1,155 | - | - |
| Change | - | -26.32% | 35% | 158.12% | -31.15% | 33.33% | - | - |
| Enterprise Value (EV) 1 | 490.2 | 361.2 | 487.6 | 1,259 | 572.5 | 877.8 | 584 | 535 |
| Change | - | -26.32% | 35% | 158.12% | -54.52% | 53.33% | -33.47% | -8.39% |
| P/E | 28.9x | 25.6x | 14.5x | 20.5x | 16.6x | 19.1x | 17.2x | 15.5x |
| PBR | - | 1.52x | 1.86x | 1.92x | 1.47x | 1.56x | 1.44x | 1.33x |
| PEG | - | -1.5x | 0x | 0.6x | -1.1x | 1.1x | 1.5x | 1.5x |
| Capitalization / Revenue | 1.54x | 0.96x | 1.11x | 2.24x | 1.44x | 1.58x | 1.4x | 1.24x |
| EV / Revenue | 1.54x | 0.96x | 1.11x | 2.24x | 0.95x | 1.2x | 0.71x | 0.57x |
| EV / EBITDA | - | 13.7x | 9.09x | 15.4x | 7.33x | 9.51x | 5.65x | 4.63x |
| EV / EBIT | 18.9x | 17.2x | 10.1x | 16.9x | 8.04x | 10.9x | 6.46x | 5.31x |
| EV / FCF | - | - | - | - | 13.8x | 142x | -70.4x | 7.28x |
| FCF Yield | - | - | - | - | 7.25% | 0.71% | -1.42% | 13.7% |
| Dividend per Share 2 | 0.0175 | 0.0175 | 0.0225 | 0.0275 | 0.03 | 0.0325 | 0.034 | 0.035 |
| Rate of return | 1.84% | 2.5% | 2.38% | 1.5% | 2.38% | 1.91% | 2% | 2.06% |
| EPS 2 | 0.0329 | 0.0273 | 0.0652 | 0.0891 | 0.076 | 0.089 | 0.099 | 0.1095 |
| Distribution rate | 53.2% | 64.1% | 34.5% | 30.9% | 39.5% | 36.5% | 34.3% | 32% |
| Net sales 1 | 317.8 | 377.7 | 440.3 | 561.6 | 601 | 730.2 | 824.2 | 931.4 |
| EBITDA 1 | - | 26.34 | 53.63 | 81.8 | 78.15 | 92.35 | 103.3 | 115.4 |
| EBIT 1 | 25.94 | 21.06 | 48.15 | 74.3 | 71.22 | 80.6 | 90.4 | 100.8 |
| Net income 1 | 16.98 | 14.08 | 33.64 | 52.44 | 52.3 | 60.1 | 66.95 | 75.95 |
| Net Debt 1 | - | - | - | - | -294.1 | -277.7 | -571.5 | -620.5 |
| Reference price 2 | 0.950 | 0.700 | 0.945 | 1.830 | 1.260 | 1.700 | 1.700 | 1.700 |
| Nbr of stocks (in thousands) | 516,000 | 516,000 | 516,000 | 687,796 | 687,796 | 687,796 | - | - |
| Announcement Date | 5/24/22 | 5/25/23 | 5/28/24 | 5/22/25 | 5/21/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.1x | 1.22x | 9.65x | 1.91% | 289M | |
| 29.38x | 4.23x | 20.74x | 0.92% | 97.95B | |
| 29.81x | 3.72x | 19.94x | 1.13% | 86.15B | |
| 29.09x | 2.54x | 12.38x | 1.67% | 48.7B | |
| 20.84x | 1.11x | 8.07x | 1.73% | 37.25B | |
| 16.29x | 2.57x | 11.71x | 1.33% | 13.34B | |
| 25.9x | 1.51x | 14.85x | 3.97% | 12.17B | |
| 27.27x | 2.4x | 13.86x | 1.11% | 9.36B | |
| 16.7x | 2.22x | 10.77x | 2.38% | 8.23B | |
| 26.3x | 1.99x | 15.31x | 1.21% | 7.33B | |
| Average | 24.07x | 2.35x | 13.73x | 1.74% | 32.08B | |
| Weighted average by Cap. | 27.32x | 3.14x | 16.59x | 1.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 0168 Stock
- Valuation Boilermech Holdings
Select your edition
All financial news and data tailored to specific country editions
