Valuation G3 Global

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-10 EDT			5-day change	1st Jan Change
0.0150 ^MYR	+50.00%		0.00%	-25.00%

05-12	G3 Global Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-31	Destini Berhad Announces Appointment of Encik Farisan Bin Moktar @ Mokhtar as Group Chief Financial Officer, Effective April 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	941	173.1	87.08	94.34	75.47	83.02
Change	-	-81.6%	-49.7%	8.33%	-20%	10%
Enterprise Value (EV) ¹	935.6	163.9	59.82	64.72	55.91	72.21
Change	-	-82.48%	-63.51%	8.2%	-13.62%	29.15%
P/E	-70.3x	-15.2x	-8.82x	45.8x	-3.93x	-11.6x
PBR	35.6x	7.67x	2.14x	1.54x	1.79x	2.06x
PEG	-	0.6x	0.2x	-0x	0x	0.2x
Capitalization / Revenue	62.6x	7.34x	6.65x	1.27x	1.28x	8.73x
EV / Revenue	62.3x	6.95x	4.57x	0.87x	0.95x	7.6x
EV / EBITDA	-83.2x	-17.8x	-6.13x	47.1x	-2.62x	-9.71x
EV / EBIT	-81x	-17.5x	-6.04x	51.7x	-2.62x	-9.69x
EV / FCF	-3,453x	405x	-57.4x	-3.01x	-22.9x	713x
FCF Yield	-0.03%	0.25%	-1.74%	-33.2%	-4.37%	0.14%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.00715	-0.005257	-0.0034	0.000546	-0.005085	-0.001717
Distribution rate	-	-	-	-	-	-
Net sales ¹	15.03	23.6	13.09	74.16	58.84	9.506
EBITDA ¹	-11.24	-9.195	-9.757	1.374	-21.33	-7.437
EBIT ¹	-11.55	-9.391	-9.908	1.253	-21.33	-7.453
Net income ¹	-13.39	-11.3	-8.765	1.891	-19.19	-6.765
Net Debt ¹	-5.416	-9.214	-27.26	-29.62	-19.56	-10.81
Reference price ²	0.5025	0.0800	0.0300	0.0250	0.0200	0.0200
Nbr of stocks (in thousands)	1,872,649	2,164,247	2,902,754	3,773,580	3,773,580	4,150,937
Announcement Date	5/27/21	4/29/22	4/28/23	4/30/24	4/30/25	4/30/26

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.($)
G3 GLOBAL	-	-	-	-	10.18M
IBM	28.63x	4.59x	16.02x	2.29%	278B
SNOWFLAKE INC.	-93.69x	14.81x	85.75x	-.--%	92.71B
ACCENTURE PLC	10.33x	1.13x	5.95x	4.67%	85.1B
TATA CONSULTANCY SERVICES LTD.	13.3x	2.44x	9.21x	6.06%	77.69B
RELX PLC	18.69x	4.94x	12.19x	3.04%	56.06B
INFOSYS LIMITED	13.65x	1.99x	8.33x	5.71%	44.55B
FUJITSU LIMITED	19.35x	1.55x	9.76x	1.48%	36.24B
NEC CORPORATION	20.32x	1.5x	9.55x	0.97%	35.83B
HCL TECHNOLOGIES LIMITED	15.67x	2x	9.31x	5.52%	32.61B
Average	5.14x	3.88x	18.45x	3.3%	73.84B
Weighted average by Cap.	6.46x	4.70x	21.23x	2.97%