Widad Group Berhad

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

KLSE:WIDADIndustrials

Country Malaysia

PE (Fwd) •••

TSR 8Y CAGR (31.72%)

Div yield —

ROE (69.82%)

Heavy Construction Other Than Building Construction Contractors

Beta (5Y) 0.46

PE TTM —

TSR TTM (50.00%)

Mkt cap RM 31.21M

ROIC (24.84%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

RM 0.0124

23.77%

(46.69%)

Hold 9|3|2|2|12

TTM

FYE 31 Dec MYR

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

3.735

RevenueRM M

4.813

5.033

5.272

5.641

5.848

6.055

6.460

6.743

7.228

7.580

3.919

5.33%

5.22%

55

2.65

Revenue growth%

4.29

6.60

3.85

2.92

4.16

4.92

2.67

4.87

3.82

1.98

4.06

3.82

4.00

59

29.41

Gross margin%

11.42

11.77

12.54

14.30

13.66

12.73

13.23

11.63

9.99

9.68

4.26

11.63

12.16

56

2.59

Operating margin%

19.23

16.79

14.31

16.05

17.87

19.01

21.50

21.04

21.80

24.03

17.42

21.50

19.12

60

10.31

Net margin%

32.20

35.06

37.66

35.13

37.48

35.85

33.03

30.21

30.32

30.86

21.89

30.86

34.04

63

26.57

P/E ratio (avg)x

21.26

23.92

27.81

27.14

25.99

24.20

25.87

27.74

26.82

26.28

15.13

26.28

26.13

56

29.24

EV/EBITx

34.22

39.11

38.16

41.35

44.35

48.26

51.85

56.60

58.03

61.16

16.65

56.60

46.31

80

13.87

FCF yield (avg)%

4.76

7.22

5.09

5.00

6.10

4.44

2.74

5.71

4.51

7.12

4.71

4.51

5.05

63

8.38

FCF margin%

2.15

2.21

0.40

2.32

4.95

7.08

5.74

3.41

4.19

6.97

15.91

5.74

3.80

58

0.565

FCF / Net incomex

1.280

1.375

1.393

1.475

1.450

1.551

1.631

1.633

1.581

1.450

0.716

1.581

1.463

51

6.19

ROIC%

15.24

12.60

11.45

9.90

9.17

9.42

6.62

6.71

7.94

6.73

6.21

6.73

9.29

71

17.20

Return on equity%

28.19

26.37

24.63

21.77

23.89

23.09

22.39

23.11

25.10

22.46

16.32

23.09

23.50

41

21.82

Return on assets%

10.53

9.00

11.98

14.96

17.72

15.36

13.45

12.88

15.72

18.06

25.92

15.36

14.21

68

—

EPSRM

—

—

—

—

—

—

—

—

—

—

—

1.46%

0.90%

—

20.88

EPS growth%

11.06

8.95

10.44

10.67

10.38

10.72

12.16

9.64

10.02

8.37

18.90

10.02

10.41

16

—

Bookvalue per shRM

—

—

—

—

—

—

—

—

—

—

—

3.75%

3.44%

—

—

FCF per shareRM

—

—

—

—

—

—

—

—

—

—

—

(2.05%)

(2.44%)

—

—

Dividend per shRM

—

—

—

—

—

—

—

—

—

—

—

(0.42%)

(0.47%)

—

2.44

Div yield (avg)%

14.12

13.32

15.43

13.15

14.07

16.74

16.57

16.46

17.20

16.67

27.31

16.67

15.94

8

25.20

Payout ratio%

2.13

0.40

0.40

1.55

4.07

1.86

0.40

0.40

0.40

1.67

13.04

0.40

0.98

7

3.182

Shares (diluted)B

4.967

5.893

6.413

7.676

7.700

9.172

9.302

11.12

11.97

12.40

3.214

9.99%

9.64%

60

25.67

Buyback yield%

10.91

12.09

12.90

13.32

14.69

11.69

11.39

9.58

7.20

9.12

15.81

9.58

11.54

40

1.405

D/E ratiox

2.290

2.606

2.482

2.673

2.896

3.142

3.305

3.580

3.303

3.505

1.726

3.305

3.019

63

2.436

Enterprise valueRM M

2.951

2.919

3.079

2.986

3.131

3.360

3.481

4.064

4.761

4.742

4.250

8.66%

4.61%

94

3.060

LT debtRM M

3.914

3.806

3.561

3.873

3.989

4.025

3.703

3.476

3.398

3.407

4.133

(3.11%)

(1.00%)

86

Peers (US$7.694M)

Cap (US$)

PE

Mercury Industries…

10.55M

4.296x

Ingenieur Gudang Berhad

9.347M

7.904x

ARK Resources Holdings…

5.153M

11.80x

Integrity Infrabuild…

8.837M

11.58x

Capital

TTM

5Y

10Y

Leveragex

1.419

0.271

0.227

EBIT/Intx

1.240

0.078

0.082

Own earn%

(11.11)

(34.42)

(40.71)

Sh yield%

28.11

26.04

26.26

Owners

Insiders/Inst%

9.76

43.26

Short interest%

2.16

SBC / revenue%

3.26

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

6

Op margin range%

14–24

$1 testx

—

Incr. ROIC%

5

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

RM 7.580M

5.22%

1.00×

Cost of revenue

RM 5.277M

5.29%

1.01×

Operating expenses

RM 0.945M

5.12%

0.99×