Valuation Protasco

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-08-14 EDT			5-day change	1st Jan Change
0.2250 ^MYR	-2.17%		+2.27%	-6.25%

07-31	Malaysian Shares Maintain Three-Day Winning Streak on Week's Close	MT
07-31	Protasco's Bankruptcy Proceedings Rescheduled to August	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	154.2	101.2	91.53	113.2	173.4	115.6
Change	-	-34.37%	-9.52%	23.68%	53.19%	-33.33%
Enterprise Value (EV) ¹	156.3	149.5	103.6	160	123.5	-85.15
Change	-	-4.36%	-30.69%	54.46%	-22.85%	-168.96%
P/E	-6.12x	6.06x	-3.11x	16.9x	6.84x	1.64x
PBR	0.51x	0.32x	0.32x	0.39x	0.54x	0.3x
PEG	-	-0x	0x	-0x	0x	0x
Capitalization / Revenue	0.15x	0.09x	0.1x	0.1x	0.14x	0.08x
EV / Revenue	0.16x	0.13x	0.12x	0.14x	0.1x	-0.06x
EV / EBITDA	3.05x	2.04x	11.5x	2.75x	1.12x	-0.48x
EV / EBIT	4.01x	2.51x	-15.6x	3.74x	1.3x	-0.52x
EV / FCF	0.67x	-4.13x	1.76x	-15.1x	1.05x	-0.52x
FCF Yield	150%	-24.2%	56.8%	-6.63%	95.1%	-192%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0523	0.0347	-0.061	0.0139	0.0526	0.1461
Distribution rate	-	-	-	-	-	-
Net sales ¹	996.2	1,113	883.9	1,132	1,278	1,411
EBITDA ¹	51.29	73.31	9.009	58.24	110.2	176.1
EBIT ¹	38.98	59.59	-6.621	42.79	95.23	162.4
Net income ¹	-25.23	16.7	-29.38	6.682	25.37	70.39
Net Debt ¹	2.156	48.33	12.09	46.84	-49.95	-200.8
Reference price ²	0.3200	0.2100	0.1900	0.2350	0.3600	0.2400
Nbr of stocks (in thousands)	481,740	481,740	481,735	481,735	481,735	481,735
Announcement Date	5/31/21	4/29/22	4/28/23	4/30/24	4/30/25	4/29/26

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.($)
PROTASCO	-	-	-	-	27.11M
STERLING INFRASTRUCTURE, INC.	31.53x	4.01x	18.12x	-	16.92B
CONSTRUCTION PARTNERS, INC.	39.9x	2.29x	14.94x	-.--%	6.73B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	26.88x	4.76x	8.9x	0.75%	2.43B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.66x	-	-	-	1.13B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	19.21x	1.68x	9.3x	0.74%	1.07B
TOA CORPORATION	9.44x	-	-	4.26%	998M
G R INFRAPROJECTS LIMITED	10.11x	0.9x	8x	0.84%	890M
Average	20.10x	2.73x	11.85x	1.32%	3.78B
Weighted average by Cap.	30.18x	3.47x	15.90x	0.63%