Valuation WCT Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:56:55 2026-08-05 EDT			5-day change	1st Jan Change
0.4000 ^MYR	-1.23%		+1.27%	-31.03%

08-03	WCT Unit to Acquire Remaining 30% Stake in Jelas Puri for MYR140 Million	MT
07-07	Malaysian Shares Snap Winning Streak on Middle East Peace Concerns	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	722.8	566.9	701.5	1,481	904.2	631.4	-	-
Change	-	-21.57%	23.75%	111.1%	-38.95%	-30.17%	-	-
Enterprise Value (EV)	3,277	3,131	701.5	1,481	2,966	631.4	631.4	631.4
Change	-	-4.48%	-77.59%	111.1%	100.28%	-78.71%	0%	0%
P/E	7.39x	4.46x	-2.76x	4.99x	18.9x	11.1x	9.93x	8.27x
PBR	0.19x	0.18x	0.24x	0.36x	0.23x	0.16x	0.16x	0.15x
PEG	-	0.1x	0x	-0x	-0.2x	0.6x	0.8x	0.4x
Capitalization / Revenue	0.41x	0.27x	0.41x	0.81x	0.46x	0.34x	0.34x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.34x	0.34x	0.3x
EV / EBITDA	0x	0x	-0x	0x	0x	3.36x	3.11x	3.1x
EV / EBIT	0x	0x	-0x	0x	0x	3.34x	3.11x	2.98x
EV / FCF	0x	0x	-	0x	0x	2.54x	2.39x	2.24x
FCF Yield	21.2%	31.9%	-	5.38%	32.1%	39.3%	41.8%	44.7%
Dividend per Share ²	0.005	0.005	-	-	-	-	-	-
Rate of return	0.98%	1.25%	-	-	-	-	-	-
EPS ²	0.069	0.0897	-0.1793	0.1905	0.0307	0.0365	0.0408	0.049
Distribution rate	7.25%	5.57%	-	-	-	-	-	-
Net sales ¹	1,753	2,102	1,727	1,824	1,973	1,844	1,852	2,114
EBITDA ¹	500.3	262.7	-39.58	417.1	240.7	187.8	203.1	203.7
EBIT ¹	458.5	223.3	-78.23	380.1	203.3	188.8	202.8	212.1
Net income ¹	97.3	127.2	-254.1	278	47.81	55.82	67.57	76.94
Net Debt	2,555	2,564	-	-	2,062	-	-	-
Reference price ²	0.5100	0.4000	0.4950	0.9500	0.5800	0.4050	0.4050	0.4050
Nbr of stocks (in thousands)	1,417,236	1,417,236	1,417,236	1,558,900	1,558,900	1,558,900	-	-
Announcement Date	2/24/22	2/27/23	2/29/24	2/25/25	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.($)
WCT HOLDINGS	11.1x	-	-	-	154M
QUANTA SERVICES, INC.	61.04x	2.75x	26.33x	0.06%	104B
VINCI	13.97x	1.17x	6.38x	4.19%	80.92B
COMFORT SYSTEMS USA, INC.	36.64x	4.62x	25.1x	0.18%	62.4B
LARSEN & TOUBRO LIMITED	26.66x	2.05x	20.18x	1.15%	57.94B
FERROVIAL N.V.	54.73x	4.68x	29.4x	1.53%	47.87B
HOCHTIEF AG	31.02x	0.76x	12.6x	1.99%	38.54B
EMCOR GROUP, INC.	25.03x	1.71x	15.8x	0.18%	36.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	26.02x	0.53x	8.37x	2.27%	35.36B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.64x	0.3x	5.79x	6.15%	28.4B
Average	29.08x	2.06x	16.66x	1.97%	49.19B
Weighted average by Cap.	34.75x	2.30x	18.14x	1.7%