Valuation GFM Services

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:51:46 2026-08-10 EDT			5-day change	1st Jan Change
0.1900 ^MYR	0.00%		+5.56%	+11.76%

08-04	GFM Services Berhad Secures Additional Release Orders Worth MYR 83.1 Million For Major Turnaround Works At Pengerang Integrated Complex	CI
08-04	Malaysian Shares Extend Five-Session Winning Streak Mirroring Regional Gains; GFM Services Rallies 5%	MT

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

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.($)
GFM SERVICES	-	-	-	-	35.28M
BERKSHIRE HATHAWAY INC.	24.41x	-	-	-.--%	1,116B
HITACHI, LTD.	27.01x	2.22x	14.24x	1.05%	160B
3M COMPANY	24.93x	4.06x	13.96x	1.74%	94.33B
MITSUBISHI HEAVY INDUSTRIES, LTD.	32.02x	2.39x	18.43x	0.74%	86.18B
ILLINOIS TOOL WORKS INC.	25.95x	5.52x	18.84x	2.19%	84.49B
HONEYWELL INTERNATIONAL INC.	36.47x	4.37x	20.45x	2.43%	78.03B
MITSUBISHI ELECTRIC CORPORATION	23.02x	1.8x	12.74x	1.13%	75.62B
DSM-FIRMENICH	44.09x	2.89x	14.9x	2.67%	26.88B
Average	29.74x	3.32x	16.22x	1.49%	191.23B
Weighted average by Cap.	25.93x	3.25x	16.08x	0.54%