Valuation LPI Capital

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 16:59:08 05/08/2026 HKT			5-day change	1st Jan Change
15.00 ^MYR	-0.66%		0.00%	+0.40%

06-30	LPI Capital Bhd Transfers Singapore Branch Operations To Lonpac Insurance Singapore Pte Ltd	CI
06-05	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	15.1x	14x	12.3x
PBR	2.62x	2.31x	2.09x	2.07x	2.42x	2.44x	2.53x	2.35x
PEG	-	-0.9x	1.1x	0.7x	-6.55x	1.76x	1.91x	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	1.675	1.01	1.027
Rate of return	5.26%	4.75%	5.52%	6.37%	5.35%	11.1%	6.69%	6.8%
EPS ²	0.8652	0.6943	0.7875	0.9466	0.9232	1.002	1.076	1.228
Distribution rate	85.5%	86.4%	83.8%	84.5%	86.7%	167%	93.9%	83.6%
Net sales ¹	1,561	1,629	1,905	1,927	2,112	2,112	2,236	2,512
EBITDA	-	-	-	-	-	-	-	-
EBIT	436.2	373.9	-	-	-	-	-	-
Net income ¹	344.7	276.6	313.7	377.1	367.8	399.6	428.8	489.6
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.06	12.64	11.96	12.56	14.94	15.10	15.10	15.10
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	15.07x	-	-	11.09%	1.47B
TOKIO MARINE HOLDINGS, INC.	14.08x	1.89x	-	3.19%	90.6B
THE TRAVELERS COMPANIES, INC.	11.03x	-	-	1.28%	78.66B
THE ALLSTATE CORPORATION	9.25x	-	-	1.64%	67.59B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.85x	1.07x	-	3.62%	43.56B
AMERICAN INTERNATIONAL GROUP, INC.	11.25x	-	-	2.47%	42.06B
SOMPO HOLDINGS, INC.	13.13x	0.86x	-	2.5%	38.5B
INTACT FINANCIAL CORPORATION	16.88x	2.15x	-	2.08%	35.5B
FAIRFAX FINANCIAL HOLDINGS LIMITED	9.15x	-	-	0.9%	34.17B
ARCH CAPITAL GROUP LTD.	9.5x	2.39x	-	0.2%	33.8B
Average	11.92x	1.67x		2.9%	46.59B
Weighted average by Cap.	11.66x	1.69x		2.12%