Valuation Genting

Stocks

Delayed BURSA MALAYSIA 06:21:46 03/11/26 pm AEDT			5-day change	1st Jan Change
1.540 ^MYR	-1.28%		+6.21%	-49.01%

15/10	Genting Details Use of Proceeds From MYR1.25 Billion Rights Issue	MT
12/10	Maybank Research Downgrades Genting to Sell from Buy; Price Target is MYR1.49	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,982	17,251	17,790	14,863	11,629	6,007	-	-
Change	-	-4.07%	3.13%	-16.45%	-21.76%	-48.34%	-	-
Enterprise Value (EV) ¹	35,283	34,384	33,097	31,688	34,439	30,521	32,281	33,207
Change	-	-2.55%	-3.74%	-4.26%	8.68%	-11.38%	5.77%	2.87%
P/E	-13.1x	-57.5x	19.1x	16.8x	-1,007x	11.6x	8.55x	7.12x
PBR	0.57x	0.54x	0.53x	0.46x	0.39x	0.2x	0.2x	0.19x
PEG	-	0.7x	-0x	-3.32x	10x	-0x	0.2x	0.4x
Capitalization / Revenue	1.33x	0.77x	0.66x	0.54x	0.42x	0.2x	0.18x	0.17x
EV / Revenue	2.61x	1.54x	1.22x	1.14x	1.24x	0.99x	0.98x	0.97x
EV / EBITDA	8.78x	4.71x	3.74x	3.61x	4.31x	3.78x	3.69x	3.58x
EV / EBIT	28.1x	9.63x	6.75x	6.51x	8.32x	6.99x	6.42x	6.17x
EV / FCF	-6.25x	6.58x	6.85x	9.9x	30.2x	-22.7x	17.5x	13.1x
FCF Yield	-16%	15.2%	14.6%	10.1%	3.31%	-4.41%	5.73%	7.61%
Dividend per Share ²	0.11	0.16	0.15	0.11	0.05	0.0662	0.0698	0.0666
Rate of return	2.36%	3.57%	3.25%	2.85%	1.66%	4.24%	4.48%	4.27%
EPS ²	-0.3557	-0.0779	0.2413	0.2291	-0.003	0.1349	0.1824	0.2191
Distribution rate	-30.9%	-205%	62.2%	48%	-1,667%	49.1%	38.3%	30.4%
Net sales ¹	13,530	22,384	27,119	27,717	27,712	30,686	32,809	34,337
EBITDA ¹	4,018	7,296	8,842	8,782	7,990	8,067	8,754	9,278
EBIT ¹	1,253	3,572	4,906	4,870	4,138	4,367	5,028	5,379
Net income ¹	-1,370	-299.9	929.2	882.9	-11.56	520.2	701.9	844.8
Net Debt ¹	17,300	17,134	15,308	16,825	22,811	24,514	26,274	27,200
Reference price ²	4.670	4.480	4.620	3.860	3.020	1.560	1.560	1.560
Nbr of stocks (in thousands)	3,850,576	3,850,576	3,850,576	3,850,576	3,850,576	3,850,576	-	-
Announcement Date	24/2/22	23/2/23	29/2/24	27/2/25	26/2/26	-	-	-

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.($)
GENTING	11.57x	0.99x	3.78x	4.24%	1.48B
ARISTOCRAT LEISURE LIMITED	25.35x	6.5x	15.22x	1.55%	27.24B
LAS VEGAS SANDS CORP.	15.03x	2.71x	7.44x	3.11%	23.95B
GALAXY ENTERTAINMENT GROUP LIMITED	13.7x	2.32x	8.12x	5.43%	18.56B
EVOLUTION AB	14.47x	6.5x	9.93x	3.38%	15.72B
FLUTTER ENTERTAINMENT PLC	-77.94x	1.42x	9.84x	-.--%	15.21B
SANDS CHINA LTD.	13.21x	2.09x	8.07x	9.18%	11.36B
DRAFTKINGS INC.	-375.26x	1.71x	17.33x	-.--%	10.83B
THE LOTTERY CORPORATION LIMITED	34.14x	3.86x	18.39x	3.11%	8.49B
Average	-36.19x	3.12x	10.90x	3.33%	14.76B
Weighted average by Cap.	-24.54x	3.65x	11.22x	3.07%