Valuation LPI Capital

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:50:01 08/07/26 pm AEST			5-day change	1st Jan Change
15.00 ^MYR	+0.54%		+0.13%	+0.40%

30/06	LPI Capital Bhd Transfers Singapore Branch Operations To Lonpac Insurance Singapore Pte Ltd	CI
05/06	MIDF Amanah Downgrades LPI Capital to Neutral from Buy; Price Target is MYR15.62	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,601	5,036	4,765	5,004	5,952	5,976	-	-
Change	-	-10.1%	-5.38%	5.02%	18.95%	0.4%	-	-
Enterprise Value (EV)	5,601	5,036	4,765	5,004	5,952	5,976	5,976	5,976
Change	-	-10.1%	-5.38%	5.02%	18.95%	0.4%	0%	0%
P/E	16.3x	18.2x	15.2x	13.3x	16.2x	14.9x	13.9x	12.2x
PBR	2.62x	2.31x	2.09x	2.07x	2.42x	2.61x	2.53x	2.35x
PEG	-	-0.9x	1.1x	0.7x	-6.55x	1.7x	1.96x	0.9x
Capitalization / Revenue	3.59x	3.09x	2.5x	2.6x	2.82x	2.83x	2.67x	2.38x
EV / Revenue	0x	0x	0x	0x	0x	2.83x	2.67x	2.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	0x	-	-	0x	0x	17.3x	12.8x	-
FCF Yield	4.2%	-	-	2.55%	7.87%	5.79%	7.83%	-
Dividend per Share ²	0.74	0.6	0.66	0.8	0.8	1.818	0.9185	1.027
Rate of return	5.26%	4.75%	5.52%	6.37%	5.35%	12.1%	6.12%	6.84%
EPS ²	0.8652	0.6943	0.7875	0.9466	0.9232	1.004	1.076	1.228
Distribution rate	85.5%	86.4%	83.8%	84.5%	86.7%	181%	85.4%	83.6%
Net sales ¹	1,561	1,629	1,905	1,927	2,112	2,113	2,236	2,512
EBITDA	-	-	-	-	-	-	-	-
EBIT	436.2	373.9	-	-	-	-	-	-
Net income ¹	344.7	276.6	313.7	377.1	367.8	400.6	428.8	489.6
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.06	12.64	11.96	12.56	14.94	15.00	15.00	15.00
Nbr of stocks (in thousands)	398,383	398,383	398,383	398,383	398,383	398,383	-	-
Announcement Date	7/2/22	7/2/23	26/2/24	14/2/25	24/2/26	-	-	-

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.($)
LPI CAPITAL	14.86x	-	-	12.18%	1.46B
TOKIO MARINE HOLDINGS, INC.	16.39x	1.7x	-	3.2%	88.25B
THE TRAVELERS COMPANIES, INC.	12.24x	-	-	1.39%	73.09B
AMERICAN INTERNATIONAL GROUP, INC.	11.82x	-	-	2.41%	42.98B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.12x	1x	-	3.73%	40.63B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.72x	-	-	0.9%	39.16B
INTACT FINANCIAL CORPORATION	18.31x	2.28x	-	1.95%	37.66B
SOMPO HOLDINGS, INC.	11.27x	0.84x	-	2.56%	36.54B
ARCH CAPITAL GROUP LTD.	10.18x	2.42x	-	0.19%	35.79B
CINCINNATI FINANCIAL CORPORATION	22.57x	-	-	1.99%	29.25B
Average	13.55x	1.65x		3.05%	42.48B
Weighted average by Cap.	13.44x	1.65x		2.18%