Valuation Nestcon

Stocks

Market Closed - BURSA MALAYSIA 04:50:02 2026-08-20 EDT			5-day change	1st Jan Change
0.4700 ^MYR	-1.05%		-2.08%	+46.88%

08-10	TA Securities Initiates Nestcon at Buy with MYR0.62 Price Target	MT
08-06	Nestcon Unit Bags MYR243 Million Construction Contract	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	242	366.1	-	-
Change	-	51.31%	-	-
Enterprise Value (EV) ¹	242	356	310.7	252.9
Change	-	47.13%	-12.72%	-18.6%
P/E	21.1x	17.4x	11.5x	7.58x
PBR	-	-	-	-
PEG	-	0.2x	0.2x	0.1x
Capitalization / Revenue	-	0.47x	0.37x	0.28x
EV / Revenue	-	0.46x	0.32x	0.19x
EV / EBITDA	-	4.3x	3.15x	2.07x
EV / EBIT	-	8.56x	5.49x	3.22x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	0.0152	0.027	0.041	0.062
Distribution rate	-	-	-	-
Net sales ¹	-	779.5	983.7	1,302
EBITDA ¹	-	82.8	98.6	122
EBIT ¹	-	41.6	56.6	78.5
Net income ¹	11.49	21.1	32.1	48.4
Net Debt ¹	-	-10.1	-55.4	-113.2
Reference price ²	0.3200	0.4700	0.4700	0.4700
Nbr of stocks (in thousands)	756,204	779,024	-	-
Announcement Date	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NESTCON	17.59x	0.46x	4.35x	-	91.2M
SUN HUNG KAI PROPERTIES LIMITED	15.6x	4.95x	13.31x	3.25%	44.42B
CHINA RESOURCES LAND LIMITED	8.98x	1.53x	8x	3.95%	31.07B
MITSUBISHI ESTATE CO., LTD.	17.9x	3.99x	16.28x	1.37%	27.43B
EMAAR PROPERTIES	5.51x	0.67x	1.4x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	13.45x	3.03x	14.61x	2.62%	24.57B
ALPHA DHABI HOLDING	8.09x	0.9x	3.26x	2.76%	20.68B
CK ASSET HOLDINGS LIMITED	10.83x	2.09x	9.79x	4.1%	20.51B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.69x	1.68x	14.58x	3.53%	19.49B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.12x	6.49x	17.34x	1.62%	19.08B
Average	12.18x	2.58x	10.29x	3.59%	23.39B
Weighted average by Cap.	11.93x	2.94x	10.97x	3.64%