Valuation Swift Haulage

Stocks

Delayed BURSA MALAYSIA Other stock markets 21:37:27 2026-08-10 EDT			5-day change	1st Jan Change
0.3900 ^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	327.4	-	-
Change	-	-40.06%	13.27%	-17.62%	-15.46%	-2.05%	-	-
Enterprise Value (EV) ¹	707	1,097	1,139	1,166	1,119	1,041	1,047	979.3
Change	-	55.21%	3.8%	2.34%	-4.04%	-6.91%	0.51%	-6.44%
P/E	12.1x	8.44x	7.79x	9.85x	12.3x	11.1x	10.1x	8.86x
PBR	0.96x	0.65x	0.68x	0.54x	0.46x	0.46x	0.45x	-
PEG	-	-0.3x	0.3x	-0.3x	-0.4x	1x	1x	0.6x
Capitalization / Revenue	1.19x	0.66x	0.71x	0.55x	0.43x	0.43x	0.42x	0.4x
EV / Revenue	1.19x	1.7x	1.7x	1.62x	1.45x	1.36x	1.35x	1.19x
EV / EBITDA	4.9x	7.2x	8.53x	8.31x	7.71x	6.9x	6.96x	6.08x
EV / EBIT	7.99x	12x	11.4x	16.9x	16.3x	13x	13x	11.4x
EV / FCF	-	23.8x	32.1x	-47.5x	27.8x	9.82x	9.75x	8.82x
FCF Yield	-	4.2%	3.12%	-2.11%	3.6%	10.2%	10.3%	11.3%
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%	-	3.93%	4.19%	4.62%
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	0.3900	0.3900	0.3900
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	11x	1.36x	6.87x	3.98%	79.02M
OLD DOMINION FREIGHT LINE, INC.	37.27x	7.49x	22.39x	0.53%	44.86B
JB HUNT TRANSPORT SERVICES	34.32x	1.93x	14.63x	0.67%	25.22B
FEDEX FREIGHT HOLDING COMPANY, INC.	28.47x	2.67x	14.53x	-	21.64B
TFI INTERNATIONAL INC.	26.29x	1.63x	10.82x	1.37%	11.57B
SAIA, INC.	31.89x	2.67x	14.46x	-.--%	9.69B
LANDSTAR SYSTEM, INC.	30.91x	1.09x	19.3x	1.17%	6.21B
NIKKON HOLDINGS CO.,LTD.	33.72x	2.69x	17.62x	2.16%	4.2B
RXO, INC.	-88.84x	0.58x	29.28x	-.--%	3.58B
WERNER ENTERPRISES, INC.	45.36x	0.84x	7.03x	1.52%	2.25B
Average	19.04x	2.29x	15.69x	1.27%	12.93B
Weighted average by Cap.	30.05x	3.94x	17.54x	0.71%