Valuation Boilermech Holdings

Stocks

Delayed BURSA MALAYSIA Other stock markets 21:39:04 2026-07-16 EDT			5-day change	1st Jan Change
1.870 ^MYR	+0.54%		+3.31%	+28.97%

05-21	Bm Greentech Berhad Proposes Final Single Tier Dividend Final Dividend for the Financial Year Ended 31 March 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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	717.2	490.2	361.2	487.6	1,259	1,279	-	-
Change	-	-31.65%	-26.32%	35%	158.12%	1.64%	-	-
Enterprise Value (EV) ¹	717.2	490.2	361.2	487.6	1,259	572.5	927.2	555.2
Change	-	-31.65%	-26.32%	35%	158.12%	-54.52%	-5.08%	-40.12%
P/E	32x	28.9x	25.6x	14.5x	20.5x	16.6x	24.5x	21.4x
PBR	3.16x	-	1.52x	1.86x	1.92x	1.47x	1.71x	1.58x
PEG	-	-1.2x	-1.5x	0x	0.6x	-1.1x	-5.57x	1.5x
Capitalization / Revenue	3.02x	1.54x	0.96x	1.11x	2.24x	1.44x	1.75x	1.55x
EV / Revenue	3.02x	1.54x	0.96x	1.11x	2.24x	0.95x	1.27x	0.67x
EV / EBITDA	18.3x	-	13.7x	9.09x	15.4x	7.33x	9.54x	5.12x
EV / EBIT	21x	18.9x	17.2x	10.1x	16.9x	8.04x	10.9x	5.81x
EV / FCF	-	-	-	-	-	13.8x	11.5x	7.95x
FCF Yield	-	-	-	-	-	7.25%	8.69%	12.6%
Dividend per Share ²	0.0175	0.0175	0.0175	0.0225	0.0275	0.03	0.0325	0.034
Rate of return	1.26%	1.84%	2.5%	2.38%	1.5%	2.38%	1.75%	1.83%
EPS ²	0.0435	0.0329	0.0273	0.0652	0.0891	0.076	0.076	0.087
Distribution rate	40.2%	53.2%	64.1%	34.5%	30.9%	39.5%	42.8%	39.1%
Net sales ¹	237.3	317.8	377.7	440.3	561.6	601	730.2	824.2
EBITDA ¹	39.15	-	26.34	53.63	81.8	78.15	97.15	108.4
EBIT ¹	34.08	25.94	21.06	48.15	74.3	71.22	85.4	95.5
Net income ¹	22.46	16.98	14.08	33.64	52.44	52.3	63.6	70.95
Net Debt ¹	-	-	-	-	-	-294.1	-352.1	-724.1
Reference price ²	1.390	0.950	0.700	0.945	1.830	1.860	1.860	1.860
Nbr of stocks (in thousands)	516,000	516,000	516,000	516,000	687,796	687,796	-	-
Announcement Date	5/25/21	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	23.14x	1.55x	12.44x	1.63%	310M
TRANE TECHNOLOGIES PLC	32.28x	4.63x	22.58x	0.85%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	30.3x	3.79x	20.59x	1.13%	87.1B
CARRIER GLOBAL CORPORATION	31.38x	3.02x	14.44x	1.38%	57.09B
DAIKIN INDUSTRIES,LTD.	24.9x	1.36x	9.84x	1.44%	42.91B
LENNOX INTERNATIONAL INC.	22.33x	3.55x	15.93x	0.95%	19.09B
WATSCO, INC.	30.59x	1.88x	17.59x	3.14%	14.91B
AAON, INC.	49.04x	4.69x	27.16x	0.35%	9.27B
A. O. SMITH CORPORATION	16.18x	2.2x	10.65x	2.39%	8.31B
NIBE INDUSTRIER AB	23.22x	2.04x	12.18x	1.32%	7.63B
Average	28.34x	2.87x	16.34x	1.46%	35.28B
Weighted average by Cap.	30.00x	3.47x	18.25x	1.21%