Valuation Solarvest Holdings

Stocks

Delayed BURSA MALAYSIA 23:23:23 2026-10-28 EDT			5-day change	1st Jan Change
4.240 ^MYR	+0.47%		+7.34%	+28.48%

10-23	Funds managed by Eastspring Investments Berhad and Prudential Al-Wara Asset Management Berhad acquired 5.36% stake in Solarvest Holdings Berhad.	CI
09-30	Apex Securities Upgrades Solarvest Holdings to Buy from Hold; Price Target is MYR5.11	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	530.7	567.4	1,039	1,243	2,114	4,134	-	-
Change	-	6.92%	83.11%	19.63%	70.07%	95.55%	-	-
Enterprise Value (EV) ¹	487.3	606.4	1,109	1,427	2,039	4,231	4,318	4,134
Change	-	24.45%	82.9%	28.69%	42.83%	107.52%	2.06%	-4.26%
P/E	78.7x	29.2x	34.7x	25.6x	25.8x	35.9x	25.8x	20.1x
PBR	3.06x	2.83x	4.43x	3.43x	2.55x	4.33x	3.79x	3.14x
PEG	-	0x	0.6x	0.5x	0.8x	1x	0.7x	0.7x
Capitalization / Revenue	2.99x	1.55x	2.11x	2.32x	2.79x	3.06x	2.12x	1.62x
EV / Revenue	2.74x	1.66x	2.25x	2.66x	2.69x	3.13x	2.21x	1.62x
EV / EBITDA	29.4x	16.8x	17.8x	14.8x	14.4x	23.5x	17.4x	13.1x
EV / EBIT	37.2x	19.1x	20.3x	17.1x	16.2x	25.1x	19.3x	14.2x
EV / FCF	-6.95x	-7.6x	-75.2x	-8.69x	63x	-23.1x	-97x	41.3x
FCF Yield	-14.4%	-13.2%	-1.33%	-11.5%	1.59%	-4.34%	-1.03%	2.42%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0101	0.0291	0.0447	0.0657	0.0862	0.1177	0.1636	0.2101
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	177.8	365.5	492.6	536.8	757.1	1,350	1,954	2,552
EBITDA ¹	16.6	36.04	62.15	96.23	141.3	179.8	247.5	316.5
EBIT ¹	13.1	31.76	54.69	83.71	126	168.5	223.6	291.9
Net income ¹	6.906	19.72	32.26	51.94	79.81	112.3	158.7	204.4
Net Debt ¹	-43.43	38.97	70.11	184.3	-75.35	96.7	183.8	-
Reference price ²	0.795	0.850	1.550	1.680	2.220	4.220	4.220	4.220
Nbr of stocks (in thousands)	667,554	667,554	670,324	739,881	952,258	979,596	-	-
Announcement Date	5/26/22	5/25/23	5/30/24	5/21/25	5/20/26	-	-	-

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.($)
SOLARVEST HOLDINGS	35.43x	3.1x	23.26x	-.--%	999M
GE VERNOVA INC.	29.42x	4.89x	35.72x	0.22%	238B
NEXTERA ENERGY	20.19x	9.11x	16.11x	3.01%	173B
IBERDROLA, S.A.	20.78x	4.43x	12.19x	3.32%	163B
CHINA YANGTZE POWER CO., LTD.	20.29x	11.32x	14.82x	3.45%	109B
SOUTHERN COMPANY	21.07x	5.94x	13.04x	3.28%	107B
ENEL S.P.A.	12.77x	1.87x	6.63x	5.56%	103B
DUKE ENERGY CORPORATION	18.47x	5.63x	11.34x	3.49%	97.31B
CONSTELLATION ENERGY CORPORATION	20.88x	3.13x	12.95x	0.65%	91.76B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.25x	5.23x	12.69x	2.94%	70.93B
Average	21.96x	5.46x	15.87x	2.59%	115.44B
Weighted average by Cap.	21.54x	5.83x	17.50x	2.62%