Valuation G Capital

Stocks

Delayed BURSA MALAYSIA 23:00:05 2026-10-05 EDT			5-day change	1st Jan Change
0.1350 ^MYR	0.00%		0.00%	-34.15%

08-27	G Capital Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-17	G CAPITAL BERHAD Announces Appointment of Mr. Ooi Yu Way as Executive Director, Effective July 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	308.7	163.6	144.3	131.7	101.6	67.22
Change	-	-47.03%	-11.76%	-8.73%	-22.83%	-33.87%
Enterprise Value (EV) ¹	237.4	135.3	155.3	148.7	123.7	90.51
Change	-	-43%	14.78%	-4.25%	-16.8%	-26.85%
P/E	160x	131x	-7.73x	-13.4x	-7.29x	-27.3x
PBR	2.58x	1.31x	1.37x	1.33x	1.18x	0.93x
PEG	-	-3.4x	0x	0.3x	-0.2x	0.3x
Capitalization / Revenue	26.6x	21.8x	5.37x	5.02x	5.21x	3.59x
EV / Revenue	20.4x	18x	5.78x	5.66x	6.34x	4.83x
EV / EBITDA	-127x	-21.8x	-136x	-23.8x	755x	16.9x
EV / EBIT	-116x	-21.3x	-33.9x	-14.4x	-29.2x	110x
EV / FCF	-85.3x	-3.42x	-6.53x	-16.6x	-189x	39.5x
FCF Yield	-1.17%	-29.2%	-15.3%	-6.04%	-0.53%	2.53%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.006299	0.003899	-0.0582	-0.0303	-0.0425	-0.007508
Distribution rate	-	-	-	-	-	-
Net sales ¹	11.62	7.497	26.87	26.26	19.5	18.74
EBITDA ¹	-1.872	-6.208	-1.146	-6.261	0.1639	5.35
EBIT ¹	-2.044	-6.359	-4.586	-10.31	-4.236	0.8199
Net income ¹	1.709	1.231	-18.68	-9.761	-13.88	-2.462
Net Debt ¹	-71.35	-28.24	11	17	22.09	23.29
Reference price ²	1.0100	0.5100	0.4500	0.4050	0.3100	0.2050
Nbr of stocks (in thousands)	305,691	320,691	320,691	325,225	327,887	327,887
Announcement Date	5/28/21	4/29/22	4/28/23	4/30/24	4/24/25	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.($)
G CAPITAL	-	-	-	-	10.83M
MTR CORPORATION LIMITED	9.96x	4.81x	14.55x	4.14%	24.27B
EAST JAPAN RAILWAY COMPANY	13.72x	2.63x	9.74x	2.65%	23.58B
CENTRAL JAPAN RAILWAY COMPANY	7.07x	3.81x	7.97x	0.89%	21.67B
DIDI GLOBAL INC.	-51.77x	0.42x	37.72x	-.--%	16.72B
LOCALIZA RENT A CAR S.A.	10.3x	1.61x	5.1x	5.37%	11.08B
WEST JAPAN RAILWAY COMPANY	12.5x	1.54x	7.9x	3.39%	8.21B
HANKYU HANSHIN HOLDINGS, INC.	12.62x	1.94x	12.56x	2.32%	6.55B
TOKYU CORPORATION	9.85x	1.94x	10.86x	2.04%	5.63B
TOKYO METRO CO., LTD.	16.4x	4.14x	11.56x	3.07%	5.23B
Average	4.52x	2.54x	13.11x	2.65%	12.3B
Weighted average by Cap.	2.39x	2.80x	13.92x	2.54%