Valuation YTL Corporation

Stocks

Market Closed - BURSA MALAYSIA 12:55:47 16/10/2026 +04			5-day change	1st Jan Change
2.030 ^MYR	0.00%		-6.02%	-0.49%

10-12	Malaysian Shares End Higher on 2027 Budget Optimism	MT
10-12	YTL Unit Wins Arbitration Award Over Subcontract Termination	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,181	6,414	11,403	37,965	26,249	23,656	-	-
Change	-	-10.69%	77.78%	232.95%	-30.86%	-9.88%	-	-
Enterprise Value (EV)	7,181	6,414	11,403	68,305	26,249	23,656	23,656	23,656
Change	-	-10.69%	77.78%	499.03%	-61.57%	-9.88%	0%	0%
P/E	-18.9x	12.1x	11.1x	18x	14.8x	17.4x	15.6x	12.7x
PBR	0.56x	0.5x	0.8x	2.33x	1.47x	1.29x	1.39x	1.29x
PEG	-	-0x	0.1x	0x	-0.8x	-0.7x	-3.84x	0.6x
Capitalization / Revenue	0.41x	0.27x	0.39x	1.24x	0.85x	0.75x	0.65x	0.6x
EV / Revenue	0x	0x	0x	0x	0x	0.7x	0.65x	0.6x
EV / EBITDA	0x	0x	0x	0x	0x	2.77x	2.46x	2.11x
EV / EBIT	0x	0x	0x	0x	0x	3.95x	3.49x	2.93x
EV / FCF	0x	-0x	0x	0x	-0x	-19.8x	18.3x	-10.2x
FCF Yield	14.3%	-11.6%	23%	7.41%	-1%	-16.8%	5.45%	-9.85%
Dividend per Share ²	0.025	0.03	0.04	0.045	0.05	0.06	0.05	0.05
Rate of return	3.82%	5.13%	3.85%	1.3%	2.16%	2.94%	2.46%	2.46%
EPS ²	-0.0347	0.0484	0.0933	0.1917	0.1569	0.1174	0.13	0.16
Distribution rate	-72%	62%	42.9%	23.5%	31.9%	51.1%	38.5%	31.3%
Net sales ¹	17,356	24,161	29,508	30,529	30,818	31,614	36,434	39,300
EBITDA ¹	3,530	4,427	6,269	8,829	8,164	7,866	9,598	11,219
EBIT ¹	1,798	2,739	4,572	7,108	6,356	5,891	6,786	8,082
Net income ¹	-368.7	530.5	1,029	2,142	1,880	1,438	1,761	2,140
Net Debt	-	-	-	30,340	-	-	-	-
Reference price ²	0.655	0.585	1.040	3.450	2.320	2.030	2.030	2.030
Nbr of stocks (in thousands)	10,964,088	10,964,086	10,964,086	11,004,401	11,314,278	11,653,141	-	-
Announcement Date	08/09/21	25/08/22	24/08/23	21/08/24	21/08/25	20/08/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YTL CORPORATION	14.98x	-	-	2.46%	5.78B
NATIONAL GRID PLC	13.25x	5.76x	12.26x	4.17%	79.51B
ENGIE	12.21x	1.41x	7.35x	6.1%	63.24B
SEMPRA	15.5x	6.36x	14.16x	3.23%	53.57B
EON SE	16.03x	1.14x	9.43x	3.38%	51.39B
RWE AG	18.96x	2.63x	9.02x	2.27%	46.11B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.13x	4.81x	9.31x	4.67%	36.07B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.68x	4.73x	12.38x	3.8%	34.99B
ACWA POWER COMPANY	61.48x	17.53x	34.24x	0.29%	31.69B
NATURGY ENERGY GROUP, S.A.	13.92x	2.05x	7.43x	6.02%	31.52B
Average	19.91x	5.16x	12.84x	3.64%	43.39B
Weighted average by Cap.	18.42x	4.74x	12.12x	3.88%