Valuation AT Systematization

Stocks

Market Closed - BURSA MALAYSIA 04:50:02 2026-10-01 am EDT			5-day change	1st Jan Change
0.0950 ^MYR	0.00%		0.00%	+11.76%

Aug. 28	Erdasan Group Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
Jul. 10	Erdasan Group Berhad Appoints SEAH YEE TENG as Independent and Non Executive Member of Audit Committee, Effective 10 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	172.7	289.4	60.01	101.8	46.37	17.16
Change	-	67.61%	-79.26%	69.64%	-54.45%	-62.99%
Enterprise Value (EV) ¹	182.7	131.7	3.903	71.8	15.49	-17.49
Change	-	-27.93%	-97.04%	1,739.6%	-78.42%	-212.88%
P/E	-2.15x	-7.64x	-0.38x	-1.09x	-0.54x	6.18x
PBR	0.72x	0.69x	0.18x	0.35x	0.29x	0.12x
PEG	-	0.1x	-0x	0x	0.07x	-0x
Capitalization / Revenue	8.73x	9.36x	0.77x	1.67x	1.42x	0.44x
EV / Revenue	9.24x	4.26x	0.05x	1.18x	0.48x	-0.45x
EV / EBITDA	-17.8x	-8.08x	-0.05x	-1.06x	-0.25x	-2.29x
EV / EBIT	-12.5x	-6.65x	-0.04x	-0.92x	-0.22x	-5.44x
EV / FCF	-100x	-1.36x	-0.04x	-2.56x	-0.39x	-
FCF Yield	-1%	-73.4%	-2,244%	-39.1%	-257%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.9784	-0.2355	-0.789	-0.414	-0.3799	0.0121
Distribution rate	-	-	-	-	-	-
Net sales ¹	19.77	30.93	78.13	60.8	32.58	39.22
EBITDA ¹	-10.26	-16.3	-86.29	-67.72	-62.45	7.626
EBIT ¹	-14.61	-19.81	-93.15	-77.92	-71.66	3.214
Net income ¹	-15.35	-20.53	-127.9	-82.75	-85.81	2.774
Net Debt ¹	10.08	-157.7	-56.1	-29.99	-30.88	-34.65
Reference price ²	2.1000	1.8000	0.3000	0.4500	0.2050	0.0750
Nbr of stocks (in thousands)	82,219	160,771	200,021	226,203	226,193	228,793
Announcement Date	8/26/20	8/30/21	7/29/22	7/31/23	7/31/24	1/30/26

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.($)
AT SYSTEMATIZATION	-	-	-	-	5.33M
PARKER-HANNIFIN CORPORATION	30.61x	5.34x	19.37x	0.84%	120B
ATLAS COPCO AB	34.36x	5.4x	20.49x	1.56%	96.45B
KEYSIGHT TECHNOLOGIES, INC.	42.65x	8.64x	25.3x	-.--%	61.98B
W.W. GRAINGER, INC.	26.86x	3.07x	17.77x	0.78%	58.68B
FASTENAL COMPANY	39.24x	6.1x	26.94x	1.98%	56.84B
FANUC CORPORATION	26.91x	4.95x	17.32x	2.23%	35.29B
INGERSOLL RAND INC.	29.71x	3.96x	14.96x	0.11%	29.14B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.65x	1.76x	12.72x	2.27%	30.04B
SMC CORPORATION	20.66x	3.57x	11.42x	1.48%	28.85B
Average	30.18x	4.76x	18.48x	1.25%	51.78B
Weighted average by Cap.	31.84x	5.16x	19.72x	1.16%