Valuation CTOS Digital

Stocks

Delayed BURSA MALAYSIA 06:16:38 26/10/2026 +04			5-day change	1st Jan Change
0.3800 ^MYR	+1.33%		+5.56%	-52.80%

10-15	Hong Leong Investment Bank Downgrades CTOS Digital to Hold From Buy; Price Target is MYR0.50	MT
10-14	Kenanga Investment Bank Downgrades CTOS Digital to Market Perform From Outperform; Price Target is MYR0.48	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,982	3,280	3,257	2,772	1,831	824.5	-	-
Change	-	-17.62%	-0.7%	-14.89%	-33.93%	-54.98%	-	-
Enterprise Value (EV) ¹	3,942	3,412	3,389	2,918	1,875	887.7	868.2	808.9
Change	-	-13.44%	-0.67%	-13.92%	-35.73%	-52.66%	-2.19%	-6.83%
P/E	86.2x	45.8x	27.6x	26.1x	17.5x	11.4x	9.89x	8.89x
PBR	12.9x	6.45x	5.42x	4.44x	2.98x	1.34x	1.29x	1.25x
PEG	-	1x	0.4x	-2.66x	-	-0.4x	0.7x	0.8x
Capitalization / Revenue	26x	16.8x	12.5x	9.09x	5.62x	2.48x	2.21x	2.03x
EV / Revenue	25.7x	17.5x	13x	9.57x	5.75x	2.67x	2.33x	1.99x
EV / EBITDA	68.6x	45.6x	34.2x	27.3x	22.2x	11.5x	8.78x	7.28x
EV / EBIT	77.9x	50x	38.2x	32.2x	26.8x	14x	10.3x	8.42x
EV / FCF	68.5x	46.6x	31x	29.3x	12.8x	12.1x	12.1x	9.26x
FCF Yield	1.46%	2.15%	3.23%	3.41%	7.82%	8.26%	8.28%	10.8%
Dividend per Share ²	0.0118	0.0188	0.0333	0.0325	0.027	0.0317	0.0272	0.0296
Rate of return	0.65%	1.32%	2.36%	2.71%	3.35%	8.45%	7.25%	7.91%
EPS ²	0.021	0.031	0.051	0.046	0.046	0.033	0.0379	0.0422
Distribution rate	56.3%	60.5%	65.3%	70.7%	58.7%	96.1%	71.7%	70.3%
Net sales ¹	153.2	194.8	261.4	304.8	326.1	332.8	373	406.4
EBITDA ¹	57.45	74.9	99.19	107	84.54	77.45	98.92	111.2
EBIT ¹	50.58	68.23	88.75	90.57	70.09	63.35	84.62	96.02
Net income ¹	42.98	71.44	118.4	106.3	104.9	80.2	89.22	100.9
Net Debt ¹	-40.03	132	132.2	145.6	43.79	63.15	43.7	-15.6
Reference price ²	1.8100	1.4200	1.4100	1.2000	0.8050	0.3750	0.3750	0.3750
Nbr of stocks (in thousands)	2,200,000	2,310,000	2,310,000	2,310,000	2,275,081	2,198,775	-	-
Announcement Date	21/01/22	31/01/23	31/01/24	24/02/25	29/01/26	-	-	-

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.($)
CTOS DIGITAL	11.37x	2.67x	11.46x	8.45%	202M
S&P GLOBAL, INC.	27.93x	9.86x	18.71x	0.86%	131B
MOODY'S CORPORATION	29.57x	10.76x	20.27x	0.86%	83.36B
THOMSON REUTERS CORPORATION	32.17x	7.12x	18.17x	2.08%	53.4B
MSCI, INC.	31.09x	14.24x	23.24x	1.3%	44.02B
EXPERIAN PLC	22.91x	4.57x	12.66x	1.85%	36.43B
WOLTERS KLUWER N.V.	17x	3.75x	11.22x	3.06%	22.01B
EQUIFAX INC.	27.93x	3.95x	12.36x	1.23%	21.34B
BROADRIDGE FINANCIAL SOLUTIONS, INC.	19.92x	2.96x	12.18x	2.36%	20.69B
COMPUTERSHARE LIMITED	22.02x	5.18x	12.93x	3.01%	17.46B
Average	24.19x	6.51x	15.32x	2.51%	42.95B
Weighted average by Cap.	27.48x	8.56x	17.65x	1.44%