Valuation GDB Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:55:17 2026-07-24 EDT			5-day change	1st Jan Change
0.4700 ^MYR	-3.09%		-6.00%	+28.77%

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	484.7	-	-
Change	-	-	11.53%	28.77%	-	-
Enterprise Value (EV)	412.5	337.5	376.4	484.7	484.7	484.7
Change	-	-	11.53%	28.77%	0%	0%
P/E	14.4x	12.6x	6.44x	6.81x	7.46x	8.25x
PBR	2.75x	-	-	-	-	-
PEG	-	-	0.1x	0.3x	-0.86x	-0.87x
Capitalization / Revenue	0.97x	-	0.5x	0.64x	0.67x	0.71x
EV / Revenue	0x	-	0x	0.64x	0.67x	0.71x
EV / EBITDA	0x	-	0x	4.82x	5.31x	5.76x
EV / EBIT	0x	-	0x	5x	5.55x	6.04x
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%	4.47%	4.04%	3.62%
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	0.4700	0.4700	0.4700
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	7.03x	-	-	4.33%	122M
QUANTA SERVICES, INC.	67.67x	2.92x	28.54x	0.07%	98.11B
VINCI	13.11x	1.06x	5.82x	4.48%	70.88B
COMFORT SYSTEMS USA, INC.	42.44x	5.21x	28.87x	0.16%	64.35B
LARSEN & TOUBRO LIMITED	25.18x	1.93x	18.74x	1.24%	53.89B
FERROVIAL N.V.	55.04x	4.58x	29.3x	1.67%	45.49B
HOCHTIEF AG	32.32x	0.77x	12.81x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.58B
EMCOR GROUP, INC.	26.25x	1.7x	16.42x	0.18%	34.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.67B
Average	30.09x	2.11x	17.20x	2.22%	46.86B
Weighted average by Cap.	37.07x	2.40x	19.05x	1.71%