SC Estate Builder Berhad

RM 0.01As of Sun 8 Nov 2026, 12:00 UTC

KLSE:SCBUILDIndustrials

Country Malaysia

PE (Fwd) •••

TSR 10Y CAGR (4.31%)

Div yield —

ROE —

Construction Special Trade Contractors

Beta (5Y) 0.38

PE TTM 26.60

TSR TTM —

Mkt cap RM 53.20M

ROIC 0.89%

SE Grade™

—

Value

Quality

Moat

Consensus

Reference

RM 0.0112

11.99%

(8.24%)

Hold 12|10|6|9|3

TTM

FYE 31 Jan MYR

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

5Y

10Y

Peers

6.415

RevenueRM M

17.51

17.85

18.10

18.72

19.45

20.43

20.90

21.01

21.98

22.07

6.972

2.56%

2.59%

72

2.03

Revenue growth%

19.73

21.45

21.41

24.33

22.89

23.25

20.43

20.98

21.34

20.73

12.04

20.98

21.38

68

21.24

Gross margin%

2.96

5.38

7.57

6.67

7.85

10.39

9.69

10.27

7.78

9.17

13.58

9.69

7.82

82

17.92

Operating margin%

22.56

21.80

22.32

22.97

20.94

18.17

21.12

19.07

18.62

17.49

11.82

18.62

21.03

86

10.10

Net margin%

7.60

9.25

9.61

9.45

7.04

6.70

8.95

9.91

9.31

8.43

29.99

8.95

9.10

48

32.39

P/E ratio (avg)x

24.96

26.06

28.02

33.64

34.04

37.47

37.66

36.24

38.11

43.16

18.10

37.66

35.14

32

32.32

EV/EBITx

12.57

12.99

14.76

15.14

17.80

20.76

23.34

24.44

25.82

26.69

32.80

24.44

19.28

24

4.90

FCF yield (avg)%

5.98

6.04

4.35

1.51

1.13

2.77

3.93

1.28

3.62

6.40

14.30

3.62

3.78

82

7.38

FCF margin%

29.41

31.39

29.12

31.62

33.11

34.51

34.23

32.50

34.28

34.63

21.07

34.28

32.81

32

1.258

FCF / Net incomex

1.043

1.023

0.999

1.057

1.229

1.186

1.289

1.298

1.488

1.534

0.943

1.298

1.207

6

10.86

ROIC%

8.46

7.28

4.44

4.93

5.71

3.72

4.04

6.31

5.37

7.40

2.25

5.37

5.54

92

25.60

Return on equity%

16.83

19.18

21.97

20.93

19.44

21.03

21.88

23.38

22.87

21.86

13.24

21.88

21.45

75

13.21

Return on assets%

17.79

18.80

17.21

15.31

15.15

17.08

15.43

16.29

16.78

17.31

13.91

16.78

16.93

89

—

EPSRM

—

—

—

—

—

—

—

—

—

—

—

(0.18%)

3.72%

—

22.01

EPS growth%

11.97

9.28

8.24

8.34

8.99

7.21

6.18

6.46

4.33

4.56

25.95

6.18

7.72

43

—

Bookvalue per shRM

—

—

—

—

—

—

—

—

—

—

—

(1.75%)

(1.19%)

—

—

FCF per shareRM

—

—

—

—

—

—

—

—

—

—

—

5.56%

4.51%

—

—

Dividend per shRM

—

—

—

—

—

—

—

—

—

—

—

11.72%

8.93%

—

6.54

Div yield (avg)%

33.77

35.14

35.61

32.65

29.95

29.53

27.41

28.83

30.12

31.02

12.41

29.53

30.57

95

17.00

Payout ratio%

5.24

6.37

4.91

5.23

6.22

4.40

2.09

1.85

0.40

0.40

11.20

1.85

4.66

38

5.202

Shares (diluted)B

3.401

2.932

3.103

3.047

2.654

2.309

2.030

1.744

1.782

1.679

5.320

(8.75%)

(7.81%)

15

7.43

Buyback yield%

22.57

20.49

21.62

20.68

23.66

23.86

25.79

28.25

29.98

30.16

8.50

28.25

23.76

34

1.332

D/E ratiox

0.470

0.446

0.469

0.464

0.426

0.448

0.465

0.461

0.430

0.406

1.242

0.448

0.455

13

7.036

Enterprise valueRM M

1.358

1.362

1.399

1.405

1.343

1.517

1.461

1.383

1.566

1.498

14.55

2.20%

2.39%

80

9.603

LT debtRM M

6.463

6.622

6.606

6.552

6.587

5.730

6.081

6.276

5.644

6.229

3.783

(1.11%)

(0.81%)

80

Peers (US$13.11M)

Cap (US$)

PE

Inspace Creation Berhad

19.57M

0.030x

Benalec Holdings Berhad

15.07M

—

Ray Go Solar Holdings…

9.429M

30.64x

Mahendra Realtors…

13.65M

7.037x

Capital

TTM

5Y

10Y

Leveragex

0.950

0.094

0.083

EBIT/Intx

0.273

0.233

0.211

Own earn%

115.39

63.68

68.06

Sh yield%

13.97

57.08

55.99

Owners

Insiders/Inst%

7.16

27.16

Short interest%

3.23

SBC / revenue%

1.28

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

24

Op margin range%

17–23

$1 testx

—

Incr. ROIC%

2

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

RM 22.07M

2.59%

1.00×

Cost of revenue

RM 14.73M

2.46%

0.99×

Operating expenses

RM 5.195M

2.46%

0.99×