Valuation PANSAR

Stocks

Market Closed - BURSA MALAYSIA 03:50:01 2026-11-03 EST			5-day change	1st Jan Change
0.4400 ^MYR	+2.33%		-2.22%	-18.52%

08-27	Pansar Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-15	Pansar Berhad Announces Interim Single Tier Dividend for the Financial Year Ended 31 March 2026, Payable on 24 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	340	289.8	268.7	298	299.2	256.7
Change	-	-14.75%	-7.3%	10.92%	0.41%	-14.22%
Enterprise Value (EV) ¹	191.4	443	496.8	519.9	522.9	383.8
Change	-	131.43%	12.13%	4.66%	0.56%	-26.59%
P/E	31.7x	630x	61.1x	20.4x	15.5x	11x
PBR	1.87x	1.61x	1.44x	1.46x	1.21x	0.97x
PEG	-	-6.6x	0x	0x	0.8x	0.6x
Capitalization / Revenue	1.12x	0.48x	0.33x	0.29x	0.27x	0.2x
EV / Revenue	0.63x	0.74x	0.6x	0.5x	0.47x	0.3x
EV / EBITDA	-32.4x	28x	14.9x	10.1x	9.71x	8.64x
EV / EBIT	-25.7x	71.1x	24.4x	13.7x	12.2x	10.9x
EV / FCF	-68.9x	-2.42x	-6.92x	-152x	77x	3.74x
FCF Yield	-1.45%	-41.3%	-14.4%	-0.66%	1.3%	26.7%
Dividend per Share ²	0.0075	-	0.0035	0.004	0.005	0.0025
Rate of return	1.01%	-	0.6%	0.63%	0.85%	0.5%
EPS ²	0.0234	0.001	0.009499	0.0314	0.0378	0.0453
Distribution rate	32.1%	-	36.8%	12.7%	13.2%	5.52%
Net sales ¹	304	601.6	824.9	1,036	1,104	1,262
EBITDA ¹	-5.916	15.84	33.27	51.69	53.84	44.43
EBIT ¹	-7.441	6.228	20.35	38.04	42.89	35.19
Net income ¹	10.71	0.9206	8.724	21.82	26.06	23.33
Net Debt ¹	-148.5	153.2	228.1	221.9	223.6	127.1
Reference price ²	0.7400	0.6300	0.5800	0.6400	0.5850	0.5000
Nbr of stocks (in thousands)	459,438	460,057	463,230	465,665	511,510	513,371
Announcement Date	8/3/21	7/27/22	7/26/23	7/30/24	7/30/25	7/29/26

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.($)
PANSAR	-	-	-	-	73.4M
QUANTA SERVICES, INC.	48.34x	2.36x	22.82x	0.07%	93.6B
VINCI	12.22x	1.04x	5.74x	4.76%	68.46B
LARSEN & TOUBRO LIMITED	26.2x	2x	20.18x	1.13%	57.18B
COMFORT SYSTEMS USA, INC.	23.64x	2.88x	15.98x	0.28%	41.92B
FERROVIAL N.V.	53.51x	4.18x	26.23x	1.76%	41.57B
HOCHTIEF AG	26.15x	0.65x	10.7x	2.38%	31.86B
EMCOR GROUP, INC.	19.79x	1.38x	12.44x	0.22%	29.89B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.9x	0.34x	6.97x	4.82%	28.89B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.72x	0.41x	6.46x	2.81%	27.15B
Average	26.39x	1.69x	14.17x	2.02%	42.06B
Weighted average by Cap.	29.15x	1.87x	15.54x	1.85%