Valuation Gromutual

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-10 EDT			5-day change	1st Jan Change
0.2500 ^MYR	0.00%		-1.96%	-15.25%

05-25	Gromutual Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-27	Gromutual Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	93.9	114.6	107	114.6	107	110.8
Change	-	22%	-6.56%	7.02%	-6.56%	3.51%
Enterprise Value (EV) ¹	129.3	148.1	139.4	124.3	143	118.3
Change	-	14.56%	-5.91%	-10.79%	15.03%	-17.28%
P/E	9.58x	9.17x	11.8x	7.3x	6.07x	2.87x
PBR	0.26x	0.31x	0.28x	0.29x	0.26x	0.25x
PEG	-	0.3x	-0.4x	0.1x	0.5x	0x
Capitalization / Revenue	1.38x	2.14x	1.98x	1.45x	2.07x	1.13x
EV / Revenue	1.91x	2.76x	2.57x	1.58x	2.76x	1.21x
EV / EBITDA	7.69x	11.8x	11.1x	5.24x	11x	3.61x
EV / EBIT	7.92x	12.2x	11.5x	5.33x	11.4x	3.66x
EV / FCF	-19.2x	17.9x	5.56x	5.97x	-2.98x	1.81x
FCF Yield	-5.2%	5.57%	18%	16.7%	-33.5%	55.4%
Dividend per Share ²	0.005	0.01	0.005	0.01	0.005	0.01
Rate of return	2%	3.28%	1.75%	3.28%	1.75%	3.39%
EPS ²	0.0261	0.0333	0.0243	0.0418	0.047	0.1028
Distribution rate	19.2%	30.1%	20.6%	23.9%	10.6%	9.73%
Net sales ¹	67.85	53.63	54.19	78.87	51.74	98.07
EBITDA ¹	16.83	12.57	12.56	23.73	12.99	32.8
EBIT ¹	16.33	12.1	12.16	23.34	12.54	32.32
Net income ¹	9.807	12.49	9.11	15.69	17.64	38.6
Net Debt ¹	35.41	33.58	32.34	9.786	35.98	7.507
Reference price ²	0.2500	0.3050	0.2850	0.3050	0.2850	0.2950
Nbr of stocks (in thousands)	375,608	375,608	375,608	375,608	375,608	375,608
Announcement Date	4/26/21	4/29/22	4/28/23	4/26/24	4/25/25	4/24/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GROMUTUAL	-	-	-	-	23.03M
SUN HUNG KAI PROPERTIES LIMITED	14.96x	4.76x	12.78x	3.39%	42.6B
MITSUBISHI ESTATE CO., LTD.	21.02x	4.29x	17.57x	1.19%	31.1B
CHINA RESOURCES LAND LIMITED	8x	1.42x	7.11x	4.46%	28.79B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	14.08x	3.08x	14.78x	2.5%	25.23B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.26x	6.86x	18.4x	1.4%	21.59B
CK ASSET HOLDINGS LIMITED	8.64x	2.19x	7x	4.09%	19.99B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.48x	1.6x	13.59x	3.99%	17.51B
Average	12.17x	3.11x	11.58x	3.68%	23.93B
Weighted average by Cap.	12.60x	3.22x	11.54x	3.69%