Valuation YTL Corporation

Stocks

Market Closed - BURSA MALAYSIA 16:57:11 28/10/2026 HKT			5-day change	1st Jan Change
2.150 ^MYR	+4.88%		+6.44%	+5.39%

10-12	Malaysian Shares End Higher on 2027 Budget Optimism	MT
10-12	YTL Unit Wins Arbitration Award Over Subcontract Termination	MT

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	25,234	-	-
Change	-	-10.69%	77.78%	232.95%	-30.86%	-3.87%	-	-
Enterprise Value (EV)	7,181	6,414	11,403	68,305	26,249	25,234	25,234	25,234
Change	-	-10.69%	77.78%	499.03%	-61.57%	-3.87%	0%	0%
P/E	-18.9x	12.1x	11.1x	18x	14.8x	17.4x	13.9x	12.1x
PBR	0.56x	0.5x	0.8x	2.33x	1.47x	1.29x	1.36x	1.26x
PEG	-	-0x	0.1x	0x	-0.8x	-0.7x	1x	0.8x
Capitalization / Revenue	0.41x	0.27x	0.39x	1.24x	0.85x	0.75x	0.71x	0.67x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.71x	0.67x
EV / EBITDA	0x	0x	0x	0x	0x	2.95x	2.71x	2.38x
EV / EBIT	0x	0x	0x	0x	0x	4.21x	3.98x	3.44x
EV / FCF	0x	-0x	0x	0x	-0x	-21.1x	19.6x	-10.8x
FCF Yield	14.3%	-11.6%	23%	7.41%	-1%	-16.8%	5.11%	-9.23%
Dividend per Share ²	0.025	0.03	0.04	0.045	0.05	0.06	0.055	0.055
Rate of return	3.82%	5.13%	3.85%	1.3%	2.16%	2.94%	2.56%	2.56%
EPS ²	-0.0347	0.0484	0.0933	0.1917	0.1569	0.1174	0.1545	0.1775
Distribution rate	-72%	62%	42.9%	23.5%	31.9%	51.1%	35.6%	31%
Net sales ¹	17,356	24,161	29,508	30,529	30,818	31,614	35,624	37,819
EBITDA ¹	3,530	4,427	6,269	8,829	8,164	7,866	9,300	10,585
EBIT ¹	1,798	2,739	4,572	7,108	6,356	5,891	6,348	7,328
Net income ¹	-368.7	530.5	1,029	2,142	1,880	1,438	1,916	2,200
Net Debt	-	-	-	30,340	-	-	-	-
Reference price ²	0.655	0.585	1.040	3.450	2.320	2.150	2.150	2.150
Nbr of stocks (in thousands)	10,964,088	10,964,086	10,964,086	11,004,401	11,314,278	11,736,660	-	-
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	15.13x	-	-	2.44%	5.88B
NATIONAL GRID PLC	13.56x	5.83x	12.37x	4.08%	81.68B
ENGIE	12.17x	1.41x	7.33x	6.09%	63.33B
SEMPRA	16.24x	6.43x	14.24x	3.11%	55.59B
EON SE	16.96x	1.18x	9.74x	3.19%	54.08B
RWE AG	19.13x	2.68x	8.94x	2.28%	45.57B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.51x	5x	9.61x	4.49%	37.43B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.26x	4.84x	12.67x	3.7%	36.29B
NATURGY ENERGY GROUP, S.A.	13.94x	2.01x	7.42x	5.96%	31.43B
ACWA POWER COMPANY	62.19x	17.7x	34.56x	0.28%	32.05B
Average	20.31x	5.23x	12.99x	3.56%	44.33B
Weighted average by Cap.	18.80x	4.81x	12.25x	3.79%