Valuation SWS Capital

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-02 EDT			5-day change	1st Jan Change
0.1150 ^MYR	+9.52%		-4.17%	-23.33%

05-28	SWS Capital Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-24	Sws Capital says Ee-Lian Enterprise enters sale, purchase agreement	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	165.1	84.63	81.15	86.15	57.43	45.34
Change	-	-48.75%	-4.12%	6.16%	-33.33%	-21.05%
Enterprise Value (EV) ¹	198.4	131.3	105.3	105.6	72.14	36.51
Change	-	-33.84%	-19.74%	0.28%	-31.71%	-49.4%
P/E	-59.7x	29.1x	29.5x	-11.9x	-16.4x	-3.41x
PBR	1.6x	0.77x	0.58x	0.59x	0.38x	0.31x
PEG	-	-0x	-1.1x	0x	0.3x	-0x
Capitalization / Revenue	1.18x	0.53x	0.51x	0.7x	0.47x	0.72x
EV / Revenue	1.42x	0.82x	0.67x	0.85x	0.6x	0.58x
EV / EBITDA	28.6x	11.9x	9.22x	36.8x	17.1x	9.02x
EV / EBIT	95.5x	20.4x	15.9x	-60.6x	245x	47x
EV / FCF	33.8x	-9.25x	9.27x	16.5x	25.3x	1.15x
FCF Yield	2.96%	-10.8%	10.8%	6.06%	3.95%	86.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0134	0.0137	0.01	-0.024	-0.0116	-0.044
Distribution rate	-	-	-	-	-	-
Net sales ¹	139.6	159.7	158.4	123.6	121.2	62.66
EBITDA ¹	6.939	11.01	11.43	2.87	4.217	4.047
EBIT ¹	2.077	6.419	6.612	-1.743	0.295	0.777
Net income ¹	-2.459	2.906	2.612	-6.613	-3.5	-13.3
Net Debt ¹	33.25	46.62	24.2	19.49	14.71	-8.835
Reference price ²	0.8000	0.4000	0.2950	0.2850	0.1900	0.1500
Nbr of stocks (in thousands)	206,428	211,578	275,078	302,278	302,278	302,278
Announcement Date	5/28/21	4/29/22	4/27/23	4/26/24	4/23/25	4/24/26

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.($)
SWS CAPITAL	-	-	-	-	8.54M
SOMNIGROUP INTERNATIONAL INC.	25.64x	2.65x	14.46x	0.87%	16.5B
JASON FURNITURE (HANGZHOU) CO.,LTD.	9.38x	0.81x	5.55x	6.49%	2.78B
LA-Z-BOY INCORPORATED	13.56x	-	-	-	1.59B
HYUNDAI G.F. HOLDINGS CO., LTD.	5.31x	0.34x	4.74x	2.83%	1.49B
MOTOMOTION CHINA CORPORATION	10.17x	1.94x	6.6x	1.89%	1.47B
SUOFEIYA HOME COLLECTION CO., LTD.	8.46x	0.91x	4.81x	8.65%	1.12B
DE RUCCI HEALTHY SLEEP CO., LTD.	13.18x	-	-	10.24%	1.07B
Average	12.24x	1.33x	7.23x	5.16%	3.25B
Weighted average by Cap.	19.88x	2.16x	11.83x	2.46%