|
Delayed
BURSA MALAYSIA
23:08:45 2026-08-16 EDT
|
5-day change | 1st Jan Change | ||
| 1.690 MYR | +1.20% |
|
+10.46% | +20.71% |
| 07-24 | Samaiden Unit Begins Construction of Large-Scale Solar 5 Project | MT |
| 06-15 | Samaiden's Cambodian Arm Terminates Biogas, Renewable Energy Project | MT |
Company Valuation: Samaiden Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 262.5 | 223.3 | 381.6 | 539.9 | 528.9 | 934.4 | - | - |
| Change | - | -14.93% | 70.88% | 41.49% | -2.03% | 76.66% | - | - |
| Enterprise Value (EV) | 262.5 | 154.9 | 347 | 516.9 | 600.7 | 934.4 | 934.4 | 934.4 |
| Change | - | -40.97% | 123.93% | 48.96% | 16.22% | 55.55% | 0% | 0% |
| P/E | 40.6x | 18.1x | 39.4x | 37.7x | 27.4x | 27.3x | 22.8x | 20.2x |
| PBR | - | 2.6x | 3.9x | 4.01x | 3.16x | 4.55x | 3.71x | 3.11x |
| PEG | - | 0.2x | -1.8x | 1x | 1.1x | 0.6x | 1.2x | 1.6x |
| Capitalization / Revenue | - | 1.48x | 2.23x | 2.38x | 1.5x | 2.1x | 1.69x | 1.57x |
| EV / Revenue | - | 0x | 0x | 0x | 0x | 2.1x | 1.69x | 1.57x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 20.7x | 17.1x | 13.4x |
| EV / EBIT | - | 0x | 0x | 0x | 0x | 21.2x | 18.8x | 17.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.005 | 0.007 | 0.015 | 0.0178 | 0.0209 | 0.0232 |
| Rate of return | - | - | 0.51% | 0.54% | 1.27% | 1.07% | 1.25% | 1.39% |
| EPS 2 | 0.0185 | 0.0321 | 0.025 | 0.0342 | 0.0431 | 0.0612 | 0.0734 | 0.0825 |
| Distribution rate | - | - | 20% | 20.5% | 34.8% | 29.1% | 28.4% | 28.1% |
| Net sales 1 | - | 150.7 | 170.8 | 227.2 | 353.6 | 445.7 | 552.6 | 595.4 |
| EBITDA 1 | - | 16.99 | 16.07 | 20.53 | 29.02 | 45.18 | 54.5 | 69.6 |
| EBIT 1 | - | 16.8 | 12.89 | 19.58 | 28.52 | 44.02 | 49.58 | 54.45 |
| Net income 1 | 5.927 | 11.93 | 10.08 | 16.05 | 20.23 | 32.04 | 38.34 | 44.1 |
| Net Debt | - | -68.36 | -34.6 | -23.04 | 71.77 | - | - | - |
| Reference price 2 | 0.750 | 0.580 | 0.985 | 1.290 | 1.180 | 1.670 | 1.670 | 1.670 |
| Nbr of stocks (in thousands) | 350,000 | 385,007 | 387,390 | 418,525 | 448,239 | 559,519 | - | - |
| Announcement Date | 9/27/21 | 8/30/22 | 8/30/23 | 8/29/24 | 8/29/25 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.27x | - | - | 1.07% | 229M | |
| 59.86x | 2.73x | 26.04x | 0.06% | 103B | |
| 13.3x | 1.12x | 6.14x | 4.4% | 77.54B | |
| 36.61x | 4.62x | 25.07x | 0.18% | 62.33B | |
| 27.2x | 2.08x | 20.43x | 1.11% | 58.45B | |
| 57.22x | 4.54x | 28.74x | 1.57% | 46.34B | |
| 30.8x | 0.76x | 12.56x | 2.01% | 38.59B | |
| 25.53x | 1.75x | 16.13x | 0.18% | 36.89B | |
| 25.57x | 0.52x | 8.28x | 2.31% | 35.13B | |
| 4.48x | 0.3x | 5.98x | 6.28% | 26.96B | |
| Average | 30.78x | 2.05x | 16.60x | 1.92% | 48.56B | |
| Weighted average by Cap. | 34.77x | 2.28x | 18.09x | 1.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 0223 Stock
- Valuation Samaiden Group
Select your edition
All financial news and data tailored to specific country editions
