Valuation Boilermech Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:52:05 2026-07-27 EDT			5-day change	1st Jan Change
1.880 ^MYR	+0.53%		+0.53%	+29.66%

05-21	BM Greentech Berhad Proposes Final Single Tier Dividend Final Dividend for the Financial Year Ended 31 March 2026, Payable on 30 September 2026	CI
05-21	BM GreenTech Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

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	1,293	-	-
Change	-	-26.32%	35%	158.12%	-31.15%	49.21%	-	-
Enterprise Value (EV) ¹	490.2	361.2	487.6	1,259	572.5	941	569	510.6
Change	-	-26.32%	35%	158.12%	-54.52%	64.36%	-39.53%	-10.26%
P/E	28.9x	25.6x	14.5x	20.5x	16.6x	24.6x	21.5x	18.7x
PBR	-	1.52x	1.86x	1.92x	1.47x	1.72x	1.58x	1.46x
PEG	-	-1.5x	0x	0.6x	-1.1x	∞x	1.5x	1.3x
Capitalization / Revenue	1.54x	0.96x	1.11x	2.24x	1.44x	1.77x	1.57x	1.39x
EV / Revenue	1.54x	0.96x	1.11x	2.24x	0.95x	1.29x	0.69x	0.55x
EV / EBITDA	-	13.7x	9.09x	15.4x	7.33x	9.69x	5.25x	4.22x
EV / EBIT	18.9x	17.2x	10.1x	16.9x	8.04x	11x	5.96x	4.81x
EV / FCF	-	-	-	-	13.8x	11.7x	8.15x	6.16x
FCF Yield	-	-	-	-	7.25%	8.57%	12.3%	16.2%
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%	1.74%	1.82%	1.87%
EPS ²	0.0329	0.0273	0.0652	0.0891	0.076	0.076	0.087	0.1
Distribution rate	53.2%	64.1%	34.5%	30.9%	39.5%	42.8%	39.1%	35%
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	97.15	108.4	121
EBIT ¹	25.94	21.06	48.15	74.3	71.22	85.4	95.5	106.2
Net income ¹	16.98	14.08	33.64	52.44	52.3	63.6	70.95	80.6
Net Debt ¹	-	-	-	-	-294.1	-352.1	-724.1	-782.5
Reference price ²	0.950	0.700	0.945	1.830	1.260	1.870	1.870	1.870
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

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.($)
BOILERMECH HOLDINGS	24.61x	1.28x	9.61x	1.74%	314M
TRANE TECHNOLOGIES PLC	32.32x	4.64x	22.61x	0.85%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	30.4x	3.8x	20.67x	1.13%	87.47B
CARRIER GLOBAL CORPORATION	32.91x	3.02x	14.46x	1.38%	57.21B
DAIKIN INDUSTRIES,LTD.	23.77x	1.3x	9.41x	1.51%	40.6B
LENNOX INTERNATIONAL INC.	21.95x	3.5x	15.71x	0.97%	18.83B
WATSCO, INC.	28.49x	1.77x	16.52x	3.35%	14.08B
AAON, INC.	44.88x	4.27x	24.74x	-	8.41B
A. O. SMITH CORPORATION	16.31x	2.22x	10.73x	2.37%	8.38B
NIBE INDUSTRIER AB	23.78x	2.08x	12.41x	1.29%	7.73B
Average	27.94x	2.79x	15.69x	1.62%	34.93B
Weighted average by Cap.	29.95x	3.47x	18.17x	1.25%