Company Valuation: Nestcon

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 242 373.9 - -
Change - 54.53% - -
Enterprise Value (EV) 242 373.9 373.9 373.9
Change - 54.53% 0% 0%
P/E 21.1x 15x 11.4x 7.74x
PBR - - - -
PEG - 0x 0.4x 0.2x
Capitalization / Revenue - 0.44x 0.38x 0.29x
EV / Revenue - 0.44x 0.38x 0.29x
EV / EBITDA - 4.25x 3.78x 3.05x
EV / EBIT - 8.01x 6.56x 4.74x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 0.0152 0.032 0.042 0.062
Distribution rate - - - -
Net sales 1 - 855 993.2 1,310
EBITDA 1 - 88 99 122.4
EBIT 1 - 46.7 57 78.9
Net income 1 11.49 24.9 32.5 48.7
Net Debt - - - -
Reference price 2 0.3200 0.4800 0.4800 0.4800
Nbr of stocks (in thousands) 756,204 779,024 - -
Announcement Date 2/27/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.53x - - - 88.67M
60.56x - - - 64.64B
13.75x4.48x12.05x3.68% 39.14B
5.61x0.73x1.51x8.77% 27.43B
8.05x1.45x8.04x4.4% 26.73B
17.28x3.88x15.6x1.42% 26.68B
13.18x3.02x14.44x2.65% 24.33B
9.11x3.35x7.66x-.--% 21.47B
10.19x2x8.23x4.12% 20.47B
7.95x0.88x3.21x2.81% 20.33B
Average 16.02x 2.47x 8.84x 3.48% 27.13B
Weighted average by Cap. 22.74x 2.62x 9.17x 3.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA