Valuation Pekat Group

Stocks

Delayed BURSA MALAYSIA 21:41:36 2026-10-01 EDT			5-day change	1st Jan Change
2.800 ^MYR	+0.36%		-1.06%	+76.58%

09-24	Pekat Group Discloses Lessor Identity in Subsidiary's Deal Following Bursa Malaysia Query	MT
09-21	Pekat Teknologi Sdn. Bhd. Enters Conditional Lease Agreement with Pekat Group Berhad for Renewable Energy Project	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	296.7	277.3	638.5	1,116	1,976	-	-
Change	-	-6.52%	130.23%	74.77%	77.09%	-	-
Enterprise Value (EV) ¹	296.7	277.3	638.5	1,204	2,107	2,044	1,969
Change	-	-6.52%	130.23%	88.61%	74.93%	-2.98%	-3.67%
P/E	29.5x	20.3x	29x	23.4x	36.1x	29.9x	26.7x
PBR	-	-	-	3.7x	3.99x	-	-
PEG	-	0.6x	0.5x	0.2x	2.5x	1.4x	2.2x
Capitalization / Revenue	-	1.22x	2.19x	1.83x	2.9x	2.64x	2.47x
EV / Revenue	-	1.22x	2.19x	1.97x	3.09x	2.73x	2.46x
EV / EBITDA	-	-	16.7x	14.7x	17.5x	14.6x	12.6x
EV / EBIT	-	14.7x	17.7x	16.3x	22.7x	18.5x	16.3x
EV / FCF	-	-	-	-10.3x	-45x	32.7x	26.2x
FCF Yield	-	-	-	-9.7%	-2.22%	3.06%	3.82%
Dividend per Share ²	-	0.01	-	0.01	0.00333	0.01	0.0143
Rate of return	-	2.33%	-	0.63%	0.12%	0.36%	0.51%
EPS ²	0.0156	0.0212	0.0341	0.0674	0.0772	0.0932	0.1045
Distribution rate	-	47.2%	-	14.8%	4.31%	10.7%	13.7%
Net sales ¹	-	227.6	291.1	609.9	682.4	748.5	800
EBITDA ¹	-	-	38.26	81.96	120.3	139.7	156
EBIT ¹	-	18.92	36	74.08	93	110.2	120.6
Net income ¹	10.04	13.69	22.02	45.04	55.38	66.4	74.38
Net Debt ¹	-	-	-	88.38	130.5	67.8	-7.3
Reference price ²	0.460	0.430	0.990	1.580	2.790	2.790	2.790
Nbr of stocks (in thousands)	644,968	644,968	644,968	706,273	708,288	-	-
Announcement Date	2/24/23	2/23/24	2/25/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PEKAT GROUP	37.54x	3.2x	18.16x	0.11%	503M
SIEMENS ENERGY AG	32.35x	2.57x	16.62x	1.4%	139B
VESTAS WIND SYSTEMS A/S	20.37x	1.13x	8.37x	0.88%	29.16B
SUNGROW POWER SUPPLY CO., LTD.	12.52x	1.61x	8.65x	1.88%	25.34B
FIRST SOLAR, INC.	10.03x	3.3x	6.32x	-.--%	18.82B
NINGBO DEYE TECHNOLOGY GROUP CO., LTD.	17.3x	4.06x	14.08x	3.81%	14.84B
LONGI GREEN ENERGY TECHNOLOGY CO., LTD.	-14.06x	0.99x	24.54x	-.--%	12.63B
NEXTPOWER INC.	20.64x	2.43x	11.52x	-.--%	11.82B
GOLDWIND SCIENCE&TECHNOLOGY CO., LTD.	17.84x	1.11x	9.3x	1.5%	9.7B
TONGWEI CO.,LTD	-7.62x	1.39x	12.88x	-.--%	7.56B
Average	14.69x	2.18x	13.05x	0.96%	26.89B
Weighted average by Cap.	22.46x	2.29x	13.90x	1.26%