Valuation YTL Corporation

Stocks

Market Closed - BURSA MALAYSIA 06:59:22 30/09/26 pm AEST			5-day change	1st Jan Change
2.340 ^MYR	+2.18%		-2.50%	+14.71%

25/09	Ytl Corporation Berhad Announces Appointment of Choy Yuin Yi as Executive Alternate Director, Effective September 24, 2026	CI
25/09	Ytl Corporation Berhad Announces Appointment of Yeoh Keong Yeow as Executive Alternate Director, Effective September 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,181	6,414	11,403	37,965	26,249	27,268	-	-
Change	-	-10.69%	77.78%	232.95%	-30.86%	3.88%	-	-
Enterprise Value (EV)	7,181	6,414	11,403	68,305	26,249	27,268	27,268	27,268
Change	-	-10.69%	77.78%	499.03%	-61.57%	3.88%	0%	0%
P/E	-18.9x	12.1x	11.1x	18x	14.8x	17.4x	17.6x	14.3x
PBR	0.56x	0.5x	0.8x	2.33x	1.47x	1.29x	1.57x	1.46x
PEG	-	-0x	0.1x	0x	-0.8x	-0.7x	-4.34x	0.6x
Capitalization / Revenue	0.41x	0.27x	0.39x	1.24x	0.85x	0.75x	0.75x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	0.81x	0.75x	0.69x
EV / EBITDA	0x	0x	0x	0x	0x	3.19x	2.84x	2.43x
EV / EBIT	0x	0x	0x	0x	0x	4.55x	4.02x	3.37x
EV / FCF	0x	-0x	0x	0x	-0x	-22.8x	21.1x	-11.7x
FCF Yield	14.3%	-11.6%	23%	7.41%	-1%	-16.8%	4.73%	-8.54%
Dividend per Share ²	0.025	0.03	0.04	0.045	0.05	0.06	0.05	0.05
Rate of return	3.82%	5.13%	3.85%	1.3%	2.16%	2.94%	2.18%	2.18%
EPS ²	-0.0347	0.0484	0.0933	0.1917	0.1569	0.1174	0.13	0.16
Distribution rate	-72%	62%	42.9%	23.5%	31.9%	51.1%	38.5%	31.3%
Net sales ¹	17,356	24,161	29,508	30,529	30,818	31,614	36,434	39,300
EBITDA ¹	3,530	4,427	6,269	8,829	8,164	7,866	9,598	11,219
EBIT ¹	1,798	2,739	4,572	7,108	6,356	5,891	6,786	8,082
Net income ¹	-368.7	530.5	1,029	2,142	1,880	1,438	1,761	2,140
Net Debt	-	-	-	30,340	-	-	-	-
Reference price ²	0.655	0.585	1.040	3.450	2.320	2.290	2.290	2.290
Nbr of stocks (in thousands)	10,964,088	10,964,086	10,964,086	11,004,401	11,314,278	11,653,141	-	-
Announcement Date	8/9/21	25/8/22	24/8/23	21/8/24	21/8/25	20/8/26	-	-

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 CORPORATION	16.9x	-	-	2.18%	6.54B
NATIONAL GRID PLC	12.58x	5.5x	11.76x	4.43%	73.79B
ENGIE	12.16x	1.41x	7.32x	6.14%	63.44B
EON SE	15.44x	1.1x	9.17x	3.5%	50.08B
SEMPRA	15.53x	6.14x	13.69x	3.37%	51.12B
RWE AG	19.29x	2.66x	9.19x	2.23%	47.44B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.5x	4.94x	9.55x	4.57%	36.89B
ACWA POWER COMPANY	58.04x	18.74x	33.38x	0.26%	34.49B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.08x	4.63x	12.13x	3.94%	33.73B
AMEREN CORPORATION	18.57x	5.49x	12.26x	3%	27.75B
Average	20.11x	5.62x	13.16x	3.36%	42.53B
Weighted average by Cap.	18.72x	5.08x	12.37x	3.71%