Valuation Kelington Group

Stocks

Delayed BURSA MALAYSIA 06:31:20 03/11/2026 +04			5-day change	1st Jan Change
8.310 ^MYR	-2.24%		-3.15%	+59.81%

10-13	Kelington Technologies Sdn. Bhd. Receives Further Contract from A Manufacturing Company At Sama Jaya Free Industrial Zone in Kuching, Sarawak for Approximately Myr 128 Million	CI
10-13	Kelington's Subsidiary Bags Additional Contract Worth MYR128 Million; Shares Down 4%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,106	880.9	1,399	2,556	4,046	7,483	-	-
Change	-	-20.35%	58.84%	82.69%	58.29%	84.94%	-	-
Enterprise Value (EV) ¹	1,052	859.1	1,305	2,320	3,837	7,300	7,355	7,441
Change	-	-18.31%	51.88%	77.79%	65.42%	90.23%	0.76%	1.17%
P/E	26.1x	15.8x	13.9x	22.6x	28.4x	37.5x	22.3x	19.2x
PBR	4.26x	3.62x	4.21x	5.41x	6.61x	9.15x	7.82x	6.57x
PEG	-	0.5x	0.2x	16.8x	1.8x	1.6x	0.3x	1.2x
Capitalization / Revenue	2.14x	0.69x	0.87x	2.01x	3.18x	4.35x	2.85x	2.32x
EV / Revenue	2.03x	0.67x	0.81x	1.82x	3.01x	4.24x	2.81x	2.3x
EV / EBITDA	22.9x	9.57x	8.07x	13x	17.5x	27.3x	18.1x	15.3x
EV / EBIT	25.5x	10.2x	8.44x	13.8x	21.2x	28.8x	18.8x	15.8x
EV / FCF	-68.9x	-97.3x	-	15.3x	-	48x	37.2x	-
FCF Yield	-1.45%	-1.03%	-	6.52%	-	2.08%	2.69%	-
Dividend per Share ²	0.015	0.025	0.04	0.08	0.13	0.1345	0.1642	0.2008
Rate of return	0.87%	1.82%	1.84%	2.24%	2.5%	1.58%	1.93%	2.36%
EPS ²	0.066	0.0867	0.1561	0.1582	0.1828	0.2266	0.3805	0.4434
Distribution rate	22.7%	28.8%	25.6%	50.6%	71.1%	59.4%	43.2%	45.3%
Net sales ¹	517.7	1,279	1,614	1,272	1,274	1,721	2,621	3,231
EBITDA ¹	45.99	89.81	161.7	177.8	219.9	267.3	406.5	485
EBIT ¹	41.26	83.85	154.6	167.8	180.9	253.5	391.7	469.7
Net income ¹	31.82	55.75	104.1	123.1	151.1	197.6	307.5	369.1
Net Debt ¹	-54.35	-21.81	-94.41	-236.5	-209	-183.5	-128	-42.18
Reference price ²	1.720	1.370	2.170	3.570	5.200	8.500	8.500	8.500
Nbr of stocks (in thousands)	643,007	643,007	644,798	716,046	778,161	880,393	-	-
Announcement Date	25/02/22	28/04/23	28/02/24	26/02/25	25/02/26	-	-	-

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.($)
KELINGTON GROUP	37.6x	4.25x	27.38x	1.58%	1.85B
QUANTA SERVICES, INC.	48.47x	2.36x	22.8x	0.07%	93.53B
VINCI	12.06x	1.03x	5.68x	4.83%	67.2B
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	55.9B
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	43.05B
FERROVIAL N.V.	52.73x	4.13x	25.87x	1.78%	40.82B
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	31.4B
EMCOR GROUP, INC.	19.68x	1.38x	12.36x	0.22%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6.02x	0.34x	6.84x	4.82%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	27.40x	1.95x	15.42x	2%	41.93B
Weighted average by Cap.	29.10x	1.87x	15.52x	1.86%