Valuation Genting

Stocks

Delayed BURSA MALAYSIA 06:12:15 28/08/26 pm AEST			5-day change	1st Jan Change
2.060 ^MYR	-2.83%		-6.36%	-31.79%

21/08	Genting Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
22/05	MIDF Amanah Downgrades Genting to Hold from Buy; Price Target is MYR2.35	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	8,163	-	-
Change	-	-4.07%	3.13%	-16.45%	-21.76%	-29.8%	-	-
Enterprise Value (EV) ¹	35,283	34,384	33,097	31,688	34,439	28,959	33,910	34,609
Change	-	-2.55%	-3.74%	-4.26%	8.68%	-15.91%	17.1%	2.06%
P/E	-13.1x	-57.5x	19.1x	16.8x	-1,007x	15.1x	11.4x	9.49x
PBR	0.57x	0.54x	0.53x	0.46x	0.39x	0.25x	0.26x	0.26x
PEG	-	0.7x	-0x	-3.32x	10x	-0x	0.4x	0.5x
Capitalization / Revenue	1.33x	0.77x	0.66x	0.54x	0.42x	0.27x	0.25x	0.24x
EV / Revenue	2.61x	1.54x	1.22x	1.14x	1.24x	0.96x	1.05x	1.03x
EV / EBITDA	8.78x	4.71x	3.74x	3.61x	4.31x	3.48x	3.85x	3.72x
EV / EBIT	28.1x	9.63x	6.75x	6.51x	8.32x	6.71x	6.9x	6.63x
EV / FCF	-6.25x	6.58x	6.85x	9.9x	30.2x	38.4x	212x	14.6x
FCF Yield	-16%	15.2%	14.6%	10.1%	3.31%	2.6%	0.47%	6.86%
Dividend per Share ²	0.11	0.16	0.15	0.11	0.05	0.0765	0.07	0.0672
Rate of return	2.36%	3.57%	3.25%	2.85%	1.66%	3.61%	3.3%	3.17%
EPS ²	-0.3557	-0.0779	0.2413	0.2291	-0.003	0.1408	0.1864	0.2235
Distribution rate	-30.9%	-205%	62.2%	48%	-1,667%	54.3%	37.5%	30.1%
Net sales ¹	13,530	22,384	27,119	27,717	27,712	30,246	32,272	33,764
EBITDA ¹	4,018	7,296	8,842	8,782	7,990	8,316	8,803	9,312
EBIT ¹	1,253	3,572	4,906	4,870	4,138	4,319	4,917	5,223
Net income ¹	-1,370	-299.9	929.2	882.9	-11.56	542.8	717.1	862.2
Net Debt ¹	17,300	17,134	15,308	16,825	22,811	20,796	25,747	26,446
Reference price ²	4.670	4.480	4.620	3.860	3.020	2.120	2.120	2.120
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	15.06x	0.96x	3.48x	3.61%	2.02B
ARISTOCRAT LEISURE LIMITED	23.24x	6.02x	14.12x	1.68%	25.87B
GALAXY ENTERTAINMENT GROUP LIMITED	14.27x	2.4x	8.36x	5.17%	19.18B
FLUTTER ENTERTAINMENT PLC	-125.64x	1.49x	10.09x	-.--%	16.49B
EVOLUTION AB	13.94x	6.39x	9.71x	3.6%	16.63B
SANDS CHINA LTD.	14.94x	2.45x	9.1x	7.19%	14.58B
DRAFTKINGS INC.	227.87x	1.88x	17.29x	-.--%	12.02B
THE LOTTERY CORPORATION LIMITED	30.82x	3.59x	17.1x	3.42%	8.08B
SUPER GROUP (SGHC) LIMITED	16.21x	2.39x	8.77x	2.24%	7.03B
Average	25.64x	3.06x	10.89x	2.99%	13.54B
Weighted average by Cap.	19.58x	3.60x	11.49x	2.94%