Evd Berhad

RM 0.03As of Sun 8 Nov 2026, 12:00 UTC

KLSE:EVD—

Country Malaysia

PE (Fwd) •••

TSR 10Y CAGR (22.07%)

Div yield —

ROE —

Prepackaged Software

Beta (5Y) 0.27

PE TTM —

TSR TTM (45.45%)

Mkt cap RM 13.47M

ROIC (14.79%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

RM 0.0337

12.25%

(84.72%)

Hold 0|11|8|8|9

TTM

FYE 31 Dec MYR

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

2.533

RevenueRM M

1.350

1.415

1.546

1.693

1.821

1.940

2.046

2.197

2.366

2.549

2.809

6.96%

7.51%

50

25.20

Revenue growth%

21.14

20.20

17.44

15.90

15.25

17.88

15.56

13.78

14.35

14.57

23.13

14.57

15.73

95

27.68

Gross margin%

21.13

21.90

23.12

22.75

22.82

22.55

25.23

27.84

25.17

22.98

9.81

25.17

22.90

48

29.29

Operating margin%

18.99

16.96

15.58

16.34

16.70

19.36

17.19

15.86

17.67

17.71

18.44

17.67

17.07

64

28.64

Net margin%

33.68

33.44

31.31

28.54

28.16

29.72

27.50

28.89

27.33

30.12

25.06

28.89

29.31

8

7.031

P/E ratio (avg)x

10.67

9.812

10.12

10.21

10.98

11.46

10.95

10.36

10.58

9.686

36.00

10.58

10.47

74

16.60

EV/EBITx

23.05

23.74

23.24

26.90

29.55

30.38

31.42

36.92

42.28

49.79

6.457

36.92

29.97

43

11.00

FCF yield (avg)%

27.50

25.17

23.68

23.61

23.61

25.93

25.30

24.01

23.77

24.49

8.20

24.49

24.25

76

20.28

FCF margin%

5.85

4.62

3.05

3.00

2.43

3.04

3.33

5.00

4.39

5.85

17.15

4.39

3.86

80

1.372

FCF / Net incomex

1.536

1.607

1.631

1.645

1.421

1.500

1.440

1.549

1.389

1.211

0.636

1.440

1.518

61

29.08

ROIC%

15.71

14.29

12.81

13.76

13.53

14.19

15.18

12.68

14.98

17.36

20.13

14.98

14.24

39

6.20

Return on equity%

11.47

12.96

14.11

16.90

17.01

18.41

16.44

16.28

15.71

15.49

25.98

16.28

15.99

51

27.72

Return on assets%

26.15

23.24

20.95

23.90

25.56

26.27

24.82

23.64

25.22

23.42

6.79

24.82

24.36

25

—

EPSRM

—

—

—

—

—

—

—

—

—

—

—

(0.46%)

(0.61%)

—

20.40

EPS growth%

27.17

24.20

26.63

25.64

26.13

27.71

24.90

26.11

26.79

24.57

6.96

26.11

26.12

11

—

Bookvalue per shRM

—

—

—

—

—

—

—

—

—

—

—

7.09%

4.81%

—

—

FCF per shareRM

—

—

—

—

—

—

—

—

—

—

—

4.73%

5.76%

—

—

Dividend per shRM

—

—

—

—

—

—

—

—

—

—

—

10.62%

3.47%

—

13.78

Div yield (avg)%

27.06

25.45

24.84

25.70

27.18

24.65

24.79

25.66

23.40

23.33

22.23

24.65

25.14

43

14.70

Payout ratio%

14.54

12.97

14.92

17.86

20.50

18.66

15.69

15.07

15.55

16.75

18.25

15.69

15.62

50

444.2

Shares (diluted)M

648.2

722.2

689.1

666.0

664.1

729.5

773.1

820.4

879.5

935.4

453.6

7.09%

4.26%

42

19.10

Buyback yield%

12.55

12.96

13.08

14.53

12.92

10.24

11.96

13.31

14.33

14.31

20.24

13.31

13.02

31

1.756

D/E ratiox

1.856

2.091

2.378

2.582

2.504

2.677

2.634

2.434

2.737

2.703

0.737

2.677

2.543

60

2.170

Enterprise valueRM M

1.702

1.847

2.026

2.319

2.491

2.512

2.504

2.498

2.767

3.210

0.232

5.20%

6.82%

57

0.600

LT debtRM M

1.403

1.318

1.445

1.639

1.763

1.724

1.938

1.972

2.115

2.273

1.236

5.21%

4.91%

15

Peers (US$3.322M)

Cap (US$)

PE

TFP Group Berhad

7.264M

—

6.162M

—

Croesus IT Holdings…

5.670M

—

Mudunuru Limited

3.327M

—

Capital

TTM

5Y

10Y

Leveragex

0.379

0.034

0.023

EBIT/Intx

1.186

0.032

0.035

Own earn%

19.98

(68.19)

(96.45)

Sh yield%

32.88

37.64

38.16

Owners

Insiders/Inst%

10.31

75.87

Short interest%

5.36

SBC / revenue%

5.53

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

22

Op margin range%

16–19

$1 testx

—

Incr. ROIC%

32

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

RM 2.549M

7.51%

1.00×

Cost of revenue

RM 1.785M

7.51%

1.00×

Operating expenses

RM 0.488M

6.56%

0.91×