Valuation Prolintas Infra Business Trust

Stocks

Market Closed - BURSA MALAYSIA 12:50:02 18/09/2026 +04			5-day change	1st Jan Change
0.8650 ^MYR	-1.14%		-1.70%	-9.90%

09-14	Prolintas Infra Business Trust Announces Resignation of Cik Mukholisah Binti Mohd Majid as Financial Controller, Effective September 14, 2026	CI
09-14	Prolintas Infra Business Trust Announces Appointment of Encik Latif Bin Ibrahim as Financial Controller, Effective September 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,067	1,056	951.5	-	-
Change	-	-1.03%	-9.9%	-	-
Enterprise Value (EV) ¹	2,926	3,183	3,126	3,224	3,307
Change	-	8.76%	-1.79%	3.14%	2.58%
P/E	40.1x	36.6x	30.4x	31.5x	31.5x
PBR	-	-	-	-	-
PEG	-	4.43x	3.46x	-8.98x	-
Capitalization / Revenue	3.32x	3.29x	2.82x	2.74x	2.65x
EV / Revenue	9.1x	9.91x	9.26x	9.29x	9.22x
EV / EBITDA	13.4x	14.7x	13.4x	13.7x	13.5x
EV / EBIT	16.2x	17.1x	17.7x	17.9x	18x
EV / FCF	43.9x	30.1x	601x	-71.5x	-109x
FCF Yield	2.28%	3.33%	0.17%	-1.4%	-0.92%
Dividend per Share ²	0.0636	0.0655	0.068	0.0665	0.0675
Rate of return	6.56%	6.82%	7.86%	7.69%	7.8%
EPS ²	0.0242	0.0262	0.0285	0.0275	0.0275
Distribution rate	263%	250%	239%	242%	245%
Net sales ¹	321.7	321.1	337.6	346.9	358.7
EBITDA ¹	218	216.5	233.2	235	244.9
EBIT ¹	180.3	186.3	176.5	180.5	183.8
Net income ¹	26.57	28.85	31.5	30.3	30.5
Net Debt ¹	1,859	2,127	2,174	2,272	2,356
Reference price ²	0.9700	0.9600	0.8650	0.8650	0.8650
Nbr of stocks (in thousands)	1,100,000	1,100,000	1,100,000	-	-
Announcement Date	25/02/25	26/02/26	-	-	-

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.($)
PROLINTAS INFRA BUSINESS TRUST	30.7x	9.29x	13.45x	7.77%	235M
STERLING INFRASTRUCTURE, INC.	28.83x	3.64x	16.46x	-	15.47B
CONSTRUCTION PARTNERS, INC.	31.83x	1.92x	12.52x	-.--%	5.37B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	18.39x	4.63x	7.98x	1.49%	2.38B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.66x	-	-	-	1.14B
TOA CORPORATION	10.13x	-	-	3.97%	1.09B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	18.02x	1.69x	9.34x	0.74%	1.07B
G R INFRAPROJECTS LIMITED	9.55x	0.85x	7.53x	0.89%	838M
Average	18.89x	3.67x	11.21x	2.48%	3.45B
Weighted average by Cap.	25.75x	3.24x	14.21x	1.02%