Company Valuation: GFM Services

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 93.76 107.3 148.4 193.3 182.3 129.1
Change - 14.47% 38.32% 30.23% -5.71% -29.16%
Enterprise Value (EV) 1 363.7 354.1 358.3 418.4 392 373.1
Change - -2.65% 1.21% 16.75% -6.31% -4.81%
P/E 10.5x 10.5x 6.78x 7.08x 11.4x 8.35x
PBR 0.82x 0.86x 0.91x 1.05x 0.85x 0.58x
PEG - 1.29x 0.1x 0.3x -0.2x -2.79x
Capitalization / Revenue 0.8x 0.86x 1.05x 1.32x 0.96x 0.62x
EV / Revenue 3.09x 2.85x 2.55x 2.87x 2.06x 1.79x
EV / EBITDA 8.66x 8.62x 6.98x 7.06x 6.26x 7.52x
EV / EBIT 9.12x 9.17x 7.33x 7.38x 6.52x 7.93x
EV / FCF 18.6x 26.1x 66.7x 14.6x 19.9x -26.1x
FCF Yield 5.37% 3.83% 1.5% 6.84% 5.02% -3.84%
Dividend per Share 2 0.006473 - 0.00173 0.0154 0.0125 0.002
Rate of return 3.6% - 0.8% 5.5% 5.21% 1.18%
EPS 2 0.0172 0.0186 0.0317 0.0395 0.021 0.0204
Distribution rate 37.6% - 5.46% 39% 59.5% 9.82%
Net sales 1 117.5 124.1 140.8 145.9 190.4 208.4
EBITDA 1 42.01 41.07 51.37 59.24 62.65 49.63
EBIT 1 39.86 38.61 48.87 56.68 60.07 47.07
Net income 1 8.563 10.01 18.29 27.3 23.71 15.47
Net Debt 1 269.9 246.7 209.9 225 209.7 244
Reference price 2 0.1800 0.1950 0.2150 0.2800 0.2400 0.1700
Nbr of stocks (in thousands) 520,881 550,379 690,462 690,462 759,531 759,551
Announcement Date 5/7/21 4/29/22 4/28/23 4/30/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 32.59M
25.47x - - -.--% 1,157B
26.28x2.04x12.38x1.08% 159B
22.45x3.86x13.04x1.85% 89.29B
24.06x5.16x17.58x2.32% 78.62B
26.36x1.99x15.05x0.85% 75.41B
9.88x4x18.14x2.35% 69.58B
18.59x1.46x10.43x1.34% 62.24B
52.18x3.18x16.33x2.38% 29.11B
Average 25.66x 3.10x 14.71x 1.52% 191.22B
Weighted average by Cap. 24.94x 2.99x 14.27x 0.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GFM Services

Historical PBR trend

Valuation ratios - PBR - GFM Services

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GFM Services

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GFM Services

  1. Stock Market
  2. Stocks
  3. 0039 Stock
  4. Valuation GFM Services