Valuation Genting

Stocks

Market Closed - BURSA MALAYSIA 06:55:29 21/08/26 pm AEST			5-day change	1st Jan Change
2.100 ^MYR	-6.25%		-6.25%	-30.46%

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	8,086	-	-
Change	-	-4.07%	3.13%	-16.45%	-21.76%	-30.46%	-	-
Enterprise Value (EV) ¹	35,283	34,384	33,097	31,688	34,439	29,005	33,570	34,747
Change	-	-2.55%	-3.74%	-4.26%	8.68%	-15.78%	15.74%	3.51%
P/E	-13.1x	-57.5x	19.1x	16.8x	-1,007x	13.4x	10.2x	8.3x
PBR	0.57x	0.54x	0.53x	0.46x	0.39x	0.25x	0.25x	0.24x
PEG	-	0.7x	-0x	-3.32x	10x	-0x	0.3x	0.4x
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	0.97x	1.05x	1.03x
EV / EBITDA	8.78x	4.71x	3.74x	3.61x	4.31x	3.45x	3.77x	3.66x
EV / EBIT	28.1x	9.63x	6.75x	6.51x	8.32x	6.55x	6.68x	6.39x
EV / FCF	-6.25x	6.58x	6.85x	9.9x	30.2x	38.5x	210x	14.6x
FCF Yield	-16%	15.2%	14.6%	10.1%	3.31%	2.6%	0.48%	6.83%
Dividend per Share ²	0.11	0.16	0.15	0.11	0.05	0.0765	0.07	0.0726
Rate of return	2.36%	3.57%	3.25%	2.85%	1.66%	3.64%	3.33%	3.46%
EPS ²	-0.3557	-0.0779	0.2413	0.2291	-0.003	0.1567	0.2052	0.2529
Distribution rate	-30.9%	-205%	62.2%	48%	-1,667%	48.8%	34.1%	28.7%
Net sales ¹	13,530	22,384	27,119	27,717	27,712	29,989	32,030	33,612
EBITDA ¹	4,018	7,296	8,842	8,782	7,990	8,396	8,910	9,506
EBIT ¹	1,253	3,572	4,906	4,870	4,138	4,427	5,027	5,440
Net income ¹	-1,370	-299.9	929.2	882.9	-11.56	604.1	789.3	975.5
Net Debt ¹	17,300	17,134	15,308	16,825	22,811	20,919	25,484	26,661
Reference price ²	4.670	4.480	4.620	3.860	3.020	2.100	2.100	2.100
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	13.4x	0.97x	3.45x	3.64%	2B
ARISTOCRAT LEISURE LIMITED	23.66x	6.1x	14.3x	1.65%	26.12B
GALAXY ENTERTAINMENT GROUP LIMITED	14.95x	2.54x	8.85x	4.93%	20.09B
FLUTTER ENTERTAINMENT PLC	-245.88x	1.56x	10.56x	-.--%	17.81B
EVOLUTION AB	13.8x	6.32x	9.6x	3.64%	16.49B
SANDS CHINA LTD.	15.5x	2.52x	9.35x	6.93%	15.12B
DRAFTKINGS INC.	246.89x	2.03x	18.62x	-.--%	12.99B
THE LOTTERY CORPORATION LIMITED	31.74x	3.68x	17.49x	3.32%	8.29B
SUPER GROUP (SGHC) LIMITED	15.6x	2.29x	8.39x	2.33%	6.76B
Average	14.41x	3.11x	11.18x	2.94%	13.96B
Weighted average by Cap.	4.81x	3.62x	11.85x	2.84%