Valuation Favelle Favco

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-29 EDT			5-day change	1st Jan Change
1.670 ^MYR	-3.47%		-3.47%	+10.60%

01:50am	Favelle Favco US Unit Hiy with Lawsuit Over 2023 New York Crane Incident	MT
07-13	Favelle Favco Berhad Announces Demise of Dato' Sharimahton Binti Mat Saleh, Independent and Non-Executive Member of Audit Committee on July 12, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	490.4	536.5	401.7	415.8	402.2	356.1
Change	-	9.39%	-25.11%	3.51%	-3.27%	-11.47%
Enterprise Value (EV) ¹	267.7	351.7	426.4	345.7	351.4	273.6
Change	-	31.36%	21.23%	-18.91%	1.64%	-22.15%
P/E	11x	11.2x	10.4x	8.35x	7.53x	7.31x
PBR	0.66x	0.71x	0.57x	0.54x	0.51x	0.44x
PEG	-	1.38x	-0.5x	0.3x	1.16x	-0.81x
Capitalization / Revenue	0.88x	0.88x	0.68x	0.54x	0.45x	0.45x
EV / Revenue	0.48x	0.58x	0.72x	0.45x	0.39x	0.35x
EV / EBITDA	3.04x	3.76x	4.64x	2.78x	3.09x	2.53x
EV / EBIT	4.32x	5.41x	6.82x	3.82x	4.34x	3.53x
EV / FCF	5.07x	-17.2x	42.6x	3.01x	-17.4x	6.2x
FCF Yield	19.7%	-5.8%	2.35%	33.2%	-5.75%	16.1%
Dividend per Share ²	0.08	0.08	0.89	0.09	0.09	0.09
Rate of return	3.65%	3.32%	51.7%	5.06%	5.26%	5.96%
EPS ²	0.1987	0.2148	0.1655	0.2133	0.2272	0.2066
Distribution rate	40.3%	37.2%	538%	42.2%	39.6%	43.6%
Net sales ¹	554.5	610.2	594.8	765.2	901.1	787.1
EBITDA ¹	87.99	93.55	91.8	124.2	113.6	108
EBIT ¹	61.98	64.99	62.55	90.61	81.01	77.46
Net income ¹	44.5	48.12	38.69	50.55	53.87	48.91
Net Debt ¹	-222.7	-184.8	24.62	-70.09	-50.84	-82.54
Reference price ²	2.190	2.410	1.720	1.780	1.710	1.510
Nbr of stocks (in thousands)	223,935	222,600	233,568	233,610	235,228	235,836
Announcement Date	5/31/21	4/27/22	4/27/23	4/26/24	4/29/25	4/29/26

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.($)
FAVELLE FAVCO	-	-	-	-	99.73M
CATERPILLAR INC.	34.75x	5.55x	25.58x	0.74%	387B
SANY HEAVY INDUSTRY CO.,LTD	17.34x	1.45x	9.61x	2.86%	26.42B
XCMG CONSTRUCTION MACHINERY CO., LTD.	11.81x	1.11x	8.48x	3.13%	15.14B
ZOOMLION HEAVY INDUSTRY SCIENCE AND TECHNOLOGY CO., LTD.	11.61x	1.41x	10.28x	5.74%	9.39B
HD CONSTRUCTION EQUIPMENT CO., LTD.	11.18x	0.75x	7.44x	1.95%	4.03B
DOOSAN BOBCAT INC.	9.98x	0.52x	4.22x	3.27%	3.97B
GUANGXI LIUGONG MACHINERY CO., LTD.	8.81x	0.48x	5.2x	3.97%	2.5B
Average	15.07x	1.61x	10.11x	3.09%	56.1B
Weighted average by Cap.	31.89x	4.96x	23.27x	1.1%