Valuation Swift Haulage

Stocks

Delayed BURSA MALAYSIA Other stock markets 04:50:03 2026-07-14 EDT			5-day change	1st Jan Change
0.3800 ^MYR	0.00%		0.00%	-1.30%

06-11	Swift Haulage Berhad Announces Retirement of Noripah Binti Kamso from Chairman of Nomination and Remuneration Committee, Effective June 11, 2026	CI
06-11	Swift Haulage Berhad Announces Retirement of Datuk Noripah Binti Kamso as Independent and Non Executive Director, Effective June 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	707	423.8	480	395.4	334.3	319	-	-
Change	-	-40.06%	13.27%	-17.62%	-15.46%	-4.57%	-	-
Enterprise Value (EV) ¹	707	1,097	1,139	1,166	1,119	1,033	1,038	970.9
Change	-	55.21%	3.8%	2.34%	-4.04%	-7.66%	0.52%	-6.49%
P/E	12.1x	8.44x	7.79x	9.85x	12.3x	10.9x	9.83x	8.64x
PBR	0.96x	0.65x	0.68x	0.54x	0.46x	0.45x	0.44x	-
PEG	-	-0.3x	0.3x	-0.3x	-0.4x	1x	0.9x	0.6x
Capitalization / Revenue	1.19x	0.66x	0.71x	0.55x	0.43x	0.42x	0.41x	0.39x
EV / Revenue	1.19x	1.7x	1.7x	1.62x	1.45x	1.35x	1.34x	1.18x
EV / EBITDA	4.9x	7.2x	8.53x	8.31x	7.71x	6.84x	6.9x	6.03x
EV / EBIT	7.99x	12x	11.4x	16.9x	16.3x	12.9x	12.9x	11.3x
EV / FCF	-	23.8x	32.1x	-47.5x	27.8x	9.74x	9.67x	8.75x
FCF Yield	-	4.2%	3.12%	-2.11%	3.6%	10.3%	10.3%	11.4%
Dividend per Share ²	0.018	0.02	0.016	0.016	-	0.0153	0.0163	0.018
Rate of return	1.87%	4.17%	2.94%	3.56%	-	4.03%	4.3%	4.74%
EPS ²	0.0798	0.0569	0.07	0.0457	0.0314	0.035	0.0387	0.044
Distribution rate	22.6%	35.1%	22.9%	35%	-	43.8%	42.2%	40.9%
Net sales ¹	592.8	644.8	671.5	720.5	772.2	763.3	777	821
EBITDA ¹	144.4	152.3	133.6	140.3	145	151	150.4	161.1
EBIT ¹	88.49	91.42	99.73	68.83	68.76	79.83	80.37	86.25
Net income ¹	50.58	50.46	61.73	40.27	27.39	30.9	33.8	38.65
Net Debt ¹	-	673.6	659	770.2	784.3	714	719.3	651.9
Reference price ²	0.9650	0.4800	0.5450	0.4500	0.3850	0.3800	0.3800	0.3800
Nbr of stocks (in thousands)	732,662	882,844	880,713	878,722	868,280	839,538	-	-
Announcement Date	2/24/22	2/27/23	2/23/24	2/27/25	2/25/26	-	-	-

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.($)
SWIFT HAULAGE	10.86x	1.35x	6.84x	4.03%	78.37M
OLD DOMINION FREIGHT LINE, INC.	42.12x	8.19x	25.17x	0.49%	48.44B
JB HUNT TRANSPORT SERVICES	38x	2.14x	15.96x	0.64%	26.69B
TFI INTERNATIONAL INC.	30.58x	1.73x	11.59x	1.28%	12.16B
SAIA, INC.	37.58x	3.18x	17.05x	-.--%	11.49B
LANDSTAR SYSTEM, INC.	36.5x	1.34x	23.06x	1.14%	7.22B
RXO, INC.	-102.97x	0.77x	39.42x	-.--%	4.47B
NIKKON HOLDINGS CO.,LTD.	33.5x	2.6x	17.09x	2.1%	3.94B
WERNER ENTERPRISES, INC.	51.09x	0.94x	7.94x	1.31%	2.64B
Average	19.69x	2.47x	18.23x	1.22%	13.01B
Weighted average by Cap.	33.55x	4.59x	20.61x	0.66%