Valuation Sand Nisko Capital

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-24 EDT			5-day change	1st Jan Change
0.1950 ^MYR	0.00%		0.00%	+34.48%

06-17	Greentronics Technology, Others Form JV for Metal Recovery Business	MT
06-16	Greentronics Technology Berhad, Achelous Pure Metal Company Limited And Achelous Greentech Sdn Bhd Enters Joint Venture Agreement	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	27.88	126.3	88.06	40.67	14.97	130.3
Change	-	352.77%	-30.26%	-53.81%	-63.18%	770%
Enterprise Value (EV) ¹	24.53	122.3	90.58	40.66	11.4	112
Change	-	398.66%	-25.95%	-55.11%	-71.96%	882.52%
P/E	-56.6x	45.9x	-4.78x	-7.56x	-2.12x	-51.8x
PBR	1.05x	3.43x	4.78x	1.46x	0.68x	1.37x
PEG	-	-0x	0x	0.1x	-0.1x	0.6x
Capitalization / Revenue	0.83x	2.2x	3.16x	2.09x	0.43x	4.31x
EV / Revenue	0.73x	2.13x	3.25x	2.09x	0.33x	3.71x
EV / EBITDA	-17.1x	89.9x	-5.15x	-8.16x	-2.02x	-248x
EV / EBIT	-12.8x	169x	-4.87x	-6.74x	-1.73x	-94.7x
EV / FCF	-15.1x	-17.3x	97x	-5.13x	5.35x	-2.79x
FCF Yield	-6.62%	-5.78%	1.03%	-19.5%	18.7%	-35.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.005737	0.0238	-0.1591	-0.037	-0.0471	-0.0028
Distribution rate	-	-	-	-	-	-
Net sales ¹	33.46	57.48	27.9	19.47	34.47	30.2
EBITDA ¹	-1.431	1.361	-17.59	-4.983	-5.642	-0.4525
EBIT ¹	-1.917	0.7246	-18.61	-6.029	-6.604	-1.182
Net income ¹	-0.416	1.427	-18.44	-4.654	-7.036	-1.63
Net Debt ¹	-3.357	-3.943	2.521	-0.0154	-3.573	-18.25
Reference price ²	0.3250	1.0900	0.7600	0.2800	0.1000	0.1450
Nbr of stocks (in thousands)	85,800	115,830	115,863	145,263	149,745	898,472
Announcement Date	5/31/21	4/29/22	4/28/23	4/30/24	4/30/25	4/28/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAND NISKO CAPITAL	-	-	-	-	42.86M
QUANTA SERVICES, INC.	67.67x	2.92x	28.54x	0.07%	98.11B
VINCI	13.11x	1.06x	5.82x	4.48%	70.88B
COMFORT SYSTEMS USA, INC.	42.44x	5.21x	28.87x	0.16%	64.35B
LARSEN & TOUBRO LIMITED	25.18x	1.93x	18.74x	1.24%	53.89B
FERROVIAL N.V.	55.04x	4.58x	29.3x	1.67%	45.49B
HOCHTIEF AG	32.32x	0.77x	12.81x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.58B
EMCOR GROUP, INC.	26.25x	1.7x	16.42x	0.18%	34.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.67B
Average	32.66x	2.11x	17.20x	1.98%	46.85B
Weighted average by Cap.	37.08x	2.40x	19.05x	1.71%