Valuation Zelan

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:03 2026-07-31 EDT			5-day change	1st Jan Change
0.0700 ^MYR	-.--%		-.--%	+133.33%

05-21	Zelan Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-20	Zelan Bhd holds court-convened creditors' meeting	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	97.17	67.59	59.14	67.59	46.47	25.35
Change	-	-30.43%	-12.5%	14.29%	-31.25%	-45.45%
Enterprise Value (EV) ¹	629.3	576	539.4	469.3	416.3	357.9
Change	-	-8.46%	-6.36%	-12.99%	-11.31%	-14.01%
P/E	2.68x	16.6x	-10.5x	1.03x	-0.18x	-0.43x
PBR	1.1x	0.84x	0.69x	0.43x	-0.5x	-0.18x
PEG	-	-0.2x	0x	-0x	0x	0x
Capitalization / Revenue	1.87x	1.47x	1.13x	2.23x	1.16x	0.88x
EV / Revenue	12.1x	12.6x	10.3x	15.5x	10.4x	12.4x
EV / EBITDA	11.6x	55.9x	49.3x	44.1x	-1.71x	59.2x
EV / EBIT	11.6x	57.2x	50.1x	44.4x	-1.71x	60x
EV / FCF	28.9x	-353x	-13.6x	-1.7x	5.52x	-191x
FCF Yield	3.46%	-0.28%	-7.37%	-58.8%	18.1%	-0.52%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0429	0.004805	-0.006638	0.0774	-0.2985	-0.0696
Distribution rate	-	-	-	-	-	-
Net sales ¹	51.93	45.9	52.27	30.34	40.19	28.96
EBITDA ¹	54.25	10.3	10.93	10.65	-243.4	6.045
EBIT ¹	54.06	10.07	10.76	10.58	-243.5	5.967
Net income ¹	36.22	4.06	-5.609	65.4	-252.2	-58.79
Net Debt ¹	532.1	508.4	480.3	401.7	369.8	332.6
Reference price ²	0.1150	0.0800	0.0700	0.0800	0.0550	0.0300
Nbr of stocks (in thousands)	844,921	844,921	844,921	844,921	844,921	844,921
Announcement Date	6/1/21	4/30/22	4/30/23	4/30/24	4/30/25	4/30/26

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.($)
ZELAN	-	-	-	-	14.46M
QUANTA SERVICES, INC.	62.89x	2.83x	27.4x	0.07%	98.74B
VINCI	13.69x	1.11x	6.06x	4.3%	75.33B
COMFORT SYSTEMS USA, INC.	35.03x	4.41x	23.95x	0.19%	59.66B
LARSEN & TOUBRO LIMITED	26.49x	2.02x	19.9x	1.15%	56.75B
FERROVIAL N.V.	53.29x	4.59x	28.79x	1.56%	46.82B
HOCHTIEF AG	30.88x	0.75x	12.54x	2%	38.36B
EMCOR GROUP, INC.	25.76x	1.69x	15.31x	0.18%	35.66B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.05x	0.51x	7.95x	2.35%	33.46B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.86x	0.3x	5.83x	5.87%	28.84B
Average	30.88x	2.02x	16.41x	1.96%	47.36B
Weighted average by Cap.	34.65x	2.26x	18.01x	1.71%