Valuation Northeast Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:58:13 2026-08-04 EDT			5-day change	1st Jan Change
1.000 ^MYR	0.00%		+8.70%	+14.29%

08-04	About 80% of US Metro Areas Reported Home Price Gains in Q2, NAR Says	MT
07-28	U.S. Home Price Growth Rose in May	DJ

Data adjusted to current consolidation scope

Fiscal Period: September	2025	2026	2027	2028
Market Cap ¹	595.7	740	-	-
Change	-	24.22%	-	-
Enterprise Value (EV) ¹	455.1	581.2	549.5	514
Change	-	27.7%	-5.45%	-6.46%
P/E	29x	23x	19.8x	18.5x
PBR	-	-	-	-
PEG	0.6x	0.4x	1.2x	2.67x
Capitalization / Revenue	4.98x	4.75x	4.13x	3.79x
EV / Revenue	3.8x	3.73x	3.06x	2.63x
EV / EBITDA	12.8x	13.9x	11.1x	9.55x
EV / EBIT	16.6x	14x	11.4x	9.95x
EV / FCF	30.6x	35.2x	17.6x	13.1x
FCF Yield	3.26%	2.84%	5.7%	7.63%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	0.0278	0.0435	0.0505	0.054
Distribution rate	-	-	-	-
Net sales ¹	119.6	155.7	179.3	195.4
EBITDA ¹	35.66	41.85	49.35	53.8
EBIT ¹	27.41	41.6	48.3	51.65
Net income ¹	20.54	32.1	37.35	40
Net Debt ¹	-140.6	-158.8	-190.5	-226
Reference price ²	0.805	1.000	1.000	1.000
Nbr of stocks (in thousands)	740,000	740,000	-	-
Announcement Date	11/25/25	-	-	-

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.($)
NORTHEAST GROUP	22.99x	3.73x	13.89x	-	181M
PARKER-HANNIFIN CORPORATION	36.65x	6.28x	23.31x	0.73%	126B
FANUC CORPORATION	27.89x	5.17x	17.86x	2.17%	36.39B
INGERSOLL RAND INC.	34.61x	4.56x	17.23x	0.1%	34.06B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.96x	1.82x	13.41x	2.21%	31.18B
SMC CORPORATION	24.51x	3.83x	12.87x	1.49%	28.46B
DOVER CORPORATION	22.72x	3.3x	14.21x	1.03%	27.71B
XYLEM INC.	26.19x	3.16x	13.62x	1.43%	27.8B
ALFA LAVAL AB	26.39x	3.32x	16.2x	1.72%	24.49B
Average	27.10x	3.91x	15.85x	1.36%	37.34B
Weighted average by Cap.	30.33x	4.64x	18.23x	1.18%