Valuation Samaiden Group

Stocks

Market Closed - BURSA MALAYSIA 04:50:03 2026-09-04 EDT			5-day change	1st Jan Change
1.830 ^MYR	-1.08%		+7.02%	+30.71%

08-26	Samaiden Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-26	Samaiden Group Berhad Approves Second Interim Single-Tier Dividend for the Financial Year Ended 30 June 2026, Payable on 7 October 2026	CI

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	1,024	-	-
Change	-	-14.93%	70.88%	41.49%	-2.03%	93.59%	-	-
Enterprise Value (EV)	262.5	154.9	347	516.9	600.7	1,024	1,291	1,393
Change	-	-40.97%	123.93%	48.96%	16.22%	70.46%	26.12%	7.84%
P/E	40.6x	18.1x	39.4x	37.7x	27.4x	18.8x	23.3x	20.6x
PBR	-	2.6x	3.9x	4.01x	3.16x	4.99x	3.47x	3.16x
PEG	-	0.2x	-1.8x	1x	1.1x	0.3x	0.8x	1.6x
Capitalization / Revenue	-	1.48x	2.23x	2.38x	1.5x	2.15x	1.98x	1.71x
EV / Revenue	-	0x	0x	0x	0x	2.35x	1.98x	1.71x
EV / EBITDA	-	0x	0x	0x	0x	22.1x	13.8x	11.2x
EV / EBIT	-	0x	0x	0x	0x	23x	16x	14.1x
EV / FCF	-	0x	0x	-0x	-	-4.99x	-4.03x	-11x
FCF Yield	-	2.45%	8.25%	-0.12%	-	-20.1%	-24.8%	-9.05%
Dividend per Share ²	-	-	0.005	0.007	0.015	0.0173	0.0234	0.0247
Rate of return	-	-	0.51%	0.54%	1.27%	0.94%	1.28%	1.35%
EPS ²	0.0185	0.0321	0.025	0.0342	0.0431	0.0745	0.0787	0.0888
Distribution rate	-	-	20%	20.5%	34.8%	28.4%	29.8%	27.8%
Net sales ¹	-	150.7	170.8	227.2	353.6	364.5	516.9	598
EBITDA ¹	-	16.99	16.07	20.53	29.02	58.37	74.04	91.34
EBIT ¹	-	16.8	12.89	19.58	28.52	57.52	63.8	72.47
Net income ¹	5.927	11.93	10.08	16.05	20.23	38.95	44.23	49.51
Net Debt	-	-68.36	-34.6	-23.04	71.77	-	267.4	368.6
Reference price ²	0.750	0.580	0.985	1.290	1.180	1.830	1.830	1.830
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	8/26/26	-	-

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.($)
SAMAIDEN GROUP	30.05x	-	-	0.94%	253M
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.53x	1.07x	5.86x	4.66%	73.38B
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	57.79B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	41.9B
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	37.25B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	32.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	27.08B
Average	29.10x	1.89x	15.44x	1.93%	45.43B
Weighted average by Cap.	31.81x	2.08x	16.65x	1.81%