Valuation YTL POWER INTL

Stocks

Market Closed - BURSA MALAYSIA 12:59:17 18/09/2026 +04			5-day change	1st Jan Change
5.580 ^MYR	-1.41%		-2.11%	+68.58%

08-20	YTL Power International Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-20	YTL Power International Berhad Reports Impairment Charges for the Fourth Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,631	5,550	10,533	39,504	33,583	48,412	-	-
Change	-	-1.44%	89.78%	275.06%	-14.99%	44.16%	-	-
Enterprise Value (EV) ¹	25,630	26,073	32,183	63,043	59,592	74,052	82,389	84,284
Change	-	1.73%	23.44%	95.89%	-5.47%	24.26%	6.32%	2.3%
P/E	-38.6x	4.44x	5.27x	11.4x	14.7x	22.6x	21.7x	18.5x
PBR	0.42x	0.39x	0.63x	1.97x	1.59x	1.64x	2.01x	1.86x
PEG	-	-0x	0.1x	0.2x	-0.4x	-0.7x	1.3x	1.1x
Capitalization / Revenue	0.52x	0.31x	0.48x	1.77x	1.54x	1.64x	2.03x	1.88x
EV / Revenue	2.38x	1.47x	1.47x	2.82x	2.73x	3.36x	3.46x	3.28x
EV / EBITDA	10.5x	7.98x	6.63x	9.24x	10.6x	14.3x	12.2x	11x
EV / EBIT	21x	12.6x	8.71x	11.2x	13.8x	20.4x	18.1x	16.1x
EV / FCF	-61.2x	-28.7x	27x	55.4x	-25.6x	-13.5x	-34.1x	-19x
FCF Yield	-1.63%	-3.48%	3.71%	1.8%	-3.9%	-7.41%	-2.93%	-5.27%
Dividend per Share ²	0.025	0.045	0.06	0.07	0.08	0.08	0.0866	0.0927
Rate of return	3.6%	6.57%	4.62%	1.45%	2.01%	1.91%	1.55%	1.66%
EPS ²	-0.018	0.1544	0.2466	0.4215	0.2709	0.1852	0.2571	0.3018
Distribution rate	-139%	29.1%	24.3%	16.6%	29.5%	43.2%	33.7%	30.7%
Net sales ¹	10,783	17,794	21,893	22,321	21,807	22,023	23,814	25,724
EBITDA ¹	2,436	3,268	4,857	6,824	5,639	5,165	6,773	7,654
EBIT ¹	1,223	2,066	3,695	5,635	4,321	3,623	4,563	5,228
Net income ¹	-143.1	1,258	2,022	3,464	2,398	1,686	2,330	2,742
Net Debt ¹	19,999	20,523	21,651	23,539	26,009	37,835	33,976	35,872
Reference price ²	0.695	0.685	1.300	4.820	3.980	5.580	5.580	5.580
Nbr of stocks (in thousands)	8,102,157	8,102,155	8,102,154	8,195,863	8,437,959	8,676,015	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
YTL POWER INTL	25.27x	3.48x	13.35x	1.34%	11.86B
NATIONAL GRID PLC	12.86x	5.56x	11.9x	4.33%	76.4B
ENGIE	12.79x	1.44x	7.53x	5.86%	67.02B
SEMPRA	16.15x	6.28x	14.02x	3.24%	53.17B
EON SE	15.84x	1.11x	9.28x	3.4%	52.08B
RWE AG	20.08x	2.72x	9.39x	2.17%	49.25B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.56x	4.95x	9.58x	4.54%	37.03B
ACWA POWER COMPANY	61.81x	19.73x	35.14x	0.25%	36.72B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.57x	4.71x	12.34x	3.82%	34.77B
AMEREN CORPORATION	18.94x	5.52x	12.53x	2.94%	28.3B
Average	21.69x	5.55x	13.50x	3.19%	44.66B
Weighted average by Cap.	19.72x	5.19x	12.74x	3.56%