Valuation GDB Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:03 2026-08-10 EDT			5-day change	1st Jan Change
0.4750 ^MYR	+2.15%		+1.06%	+30.14%

07-16	GDB Unit Moves to Protect Creditor Interest as Court Orders Winding Up of Kuala Lumpur Project Developer	MT
07-01	GDB Holdings Berhad Announces Redesignation of CFO Madam Toh Fong Eng to CFO of Grand Dynamic Builders Sdn. Bhd, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2024	2025	2026	2027	2028
Market Cap ¹	412.5	337.5	376.4	489.8	-	-
Change	-	-	11.53%	30.14%	-	-
Enterprise Value (EV)	412.5	337.5	376.4	489.8	489.8	489.8
Change	-	-	11.53%	30.14%	0%	0%
P/E	14.4x	12.6x	6.44x	6.88x	7.54x	8.33x
PBR	2.75x	-	-	-	-	-
PEG	-	-	0.1x	0.3x	-0.87x	-0.87x
Capitalization / Revenue	0.97x	-	0.5x	0.64x	0.68x	0.71x
EV / Revenue	0x	-	0x	0.64x	0.68x	0.71x
EV / EBITDA	0x	-	0x	4.87x	5.37x	5.82x
EV / EBIT	0x	-	0x	5.06x	5.6x	6.11x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.014	-	0.01	0.021	0.019	0.017
Rate of return	3.18%	-	2.74%	4.42%	4%	3.58%
EPS ²	0.0305	0.0285	0.0567	0.069	0.063	0.057
Distribution rate	45.9%	-	17.6%	30.4%	30.2%	29.8%
Net sales ¹	424.9	-	748.1	760	721.3	686
EBITDA ¹	44.03	-	124.9	100.5	91.3	84.1
EBIT ¹	37.31	-	121.1	96.9	87.4	80.2
Net income ¹	28.62	26.76	54.26	71.6	64.5	58.7
Net Debt	-	-	-	-	-	-
Reference price ²	0.4400	0.3600	0.3650	0.4750	0.4750	0.4750
Nbr of stocks (in thousands)	937,500	937,500	1,031,250	1,031,250	-	-
Announcement Date	2/25/22	2/26/25	2/25/26	-	-	-

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.($)
GDB HOLDINGS	6.74x	-	-	4.52%	117M
QUANTA SERVICES, INC.	58.64x	2.67x	25.57x	0.07%	101B
VINCI	13.79x	1.15x	6.32x	4.24%	80.3B
COMFORT SYSTEMS USA, INC.	34.96x	4.4x	23.9x	0.19%	59.54B
LARSEN & TOUBRO LIMITED	26.83x	2.07x	20.36x	1.13%	58.47B
FERROVIAL N.V.	54.46x	4.65x	29.24x	1.52%	47.82B
HOCHTIEF AG	31.55x	0.77x	12.82x	1.96%	39.35B
EMCOR GROUP, INC.	24.94x	1.71x	15.74x	0.19%	36.03B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.6x	0.52x	8.23x	2.31%	34.92B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.43x	0.29x	5.47x	6.31%	27.68B
Average	28.19x	2.03x	16.40x	2.24%	48.52B
Weighted average by Cap.	33.89x	2.24x	17.75x	1.72%