Valuation GDEX

Stocks

Delayed BURSA MALAYSIA 21:51:38 2026-09-06 EDT			5-day change	1st Jan Change
0.1350 ^MYR	0.00%		0.00%	+17.39%

08-21	GDEX Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-21	Tranche Update on GDEX Berhad's Equity Buyback Plan announced on October 30, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	1,591	835	969.5	634.4	740.3	-	-
Change	-	-47.5%	-	-34.57%	16.69%	-	-
Enterprise Value (EV)	1,591	835	969.5	634.4	740.3	740.3	740.3
Change	-	-47.5%	-	-34.57%	16.69%	0%	0%
P/E	37.5x	-0.54x	-583x	-383x	-	33.8x	27x
PBR	3.17x	1.67x	-	-	-	-	-
PEG	-	0x	-	-	-	-	1.1x
Capitalization / Revenue	2.5x	2.18x	-	1.52x	1.58x	1.35x	1.21x
EV / Revenue	0x	0x	-	0x	1.58x	1.35x	1.21x
EV / EBITDA	0x	0x	-	0x	13.7x	8.17x	7.12x
EV / EBIT	0x	-0x	-	0x	58.3x	14.1x	10.6x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.002	0.002	0.003	0.004
Rate of return	-	-	-	1.74%	1.48%	2.22%	2.96%
EPS ²	0.0076	-0.28	-0.0003	-0.0003	-	0.004	0.005
Distribution rate	-	-	-	-667%	-	75%	80%
Net sales ¹	636.9	383.3	-	416.3	468.2	546.5	611
EBITDA ¹	134.1	38.28	-	52.32	54.2	90.6	104
EBIT ¹	64.93	-14.87	-	4.632	12.7	52.6	69.9
Net income ¹	41.46	-18.02	-1.759	-1.72	2	24.1	28.6
Net Debt	-	-	-	-	-	-	-
Reference price ²	0.2850	0.1500	0.1750	0.1150	0.1350	0.1350	0.1350
Nbr of stocks (in thousands)	5,581,095	5,566,637	5,540,129	5,516,202	5,483,412	-	-
Announcement Date	4/29/22	2/28/23	2/28/25	2/27/26	-	-	-

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.($)
GDEX	-	-	-	1.48%	183M
DSV A/S	31.38x	1.31x	11.14x	0.53%	49.05B
KUEHNE UND NAGEL INTERNATIONAL AG	23.85x	1.12x	11.82x	3.21%	31B
HYUNDAI GLOVIS CO., LTD.	9.26x	0.41x	4.49x	3.03%	11.47B
NIPPON EXPRESS HOLDINGS, INC.	18.43x	0.73x	6.46x	1.81%	8.61B
LOGISTA HOLDINGS	16.91x	1.12x	4.15x	5.94%	5.42B
MITSUBISHI LOGISTICS CORPORATION	20x	2.18x	17.02x	2.77%	3.35B
KAMIGUMI CO., LTD.	16.51x	1.59x	9.41x	4.33%	3.08B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD	13.23x	-	-	3.79%	2.84B
Average	18.70x	1.21x	9.21x	2.99%	12.78B
Weighted average by Cap.	24.30x	1.15x	10.08x	2.1%