Valuation Comintel Corporation

Stocks

Delayed BURSA MALAYSIA 00:20:24 2026-10-01 EDT			5-day change	1st Jan Change
2.490 ^MYR	-0.40%		-0.40%	+14.22%

09-17	Binastra Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended July 31, 2026	CI
09-17	Binastra Corporation Berhad Announces Appointment of Miss Joanne Chin I Ling as Independent and Non Executive Director, Effective on September 17, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2025	2026	2027	2028	2029
Market Cap ¹	1,929	2,292	2,735	-	-
Change	-	18.81%	19.34%	-	-
Enterprise Value (EV) ¹	1,850	2,243	2,624	2,532	2,458
Change	-	21.22%	16.97%	-3.49%	-2.93%
P/E	17x	17.2x	15.1x	12.6x	11.7x
PBR	6.83x	6.51x	6.71x	5.05x	4.24x
PEG	-	1x	0.4x	0.6x	1.5x
Capitalization / Revenue	2.04x	1.53x	1.25x	1.02x	0.93x
EV / Revenue	1.95x	1.49x	1.2x	0.95x	0.84x
EV / EBITDA	13.8x	11.5x	10.3x	8.24x	7.59x
EV / EBIT	14.8x	12.3x	10.7x	8.44x	7.7x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	0.065	0.079	0.0915	0.1035
Rate of return	-	3.1%	3.16%	3.66%	4.14%
EPS ²	0.1043	0.1224	0.1657	0.1978	0.2132
Distribution rate	-	53.1%	47.7%	46.3%	48.5%
Net sales ¹	946.6	1,502	2,182	2,679	2,939
EBITDA ¹	133.6	194.7	254.1	307.2	324
EBIT ¹	125.1	181.7	246.4	300.1	319.2
Net income ¹	90.26	136.9	180.2	215.7	232.6
Net Debt ¹	-78.62	-48.69	-111.2	-202.8	-277.1
Reference price ²	1.770	2.100	2.500	2.500	2.500
Nbr of stocks (in thousands)	1,089,866	1,091,346	1,094,024	-	-
Announcement Date	3/25/25	3/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMINTEL CORPORATION	15.09x	1.2x	10.33x	3.16%	670M
QUANTA SERVICES, INC.	56.24x	2.6x	24.78x	0.07%	96.6B
VINCI	11.94x	1.03x	5.64x	4.89%	67.3B
COMFORT SYSTEMS USA, INC.	34.28x	4.31x	23.41x	0.2%	58.12B
LARSEN & TOUBRO LIMITED	25.21x	1.95x	19.2x	1.17%	53.88B
FERROVIAL N.V.	49.74x	3.99x	25.23x	1.94%	38.91B
EMCOR GROUP, INC.	23.26x	1.59x	14.64x	0.2%	33.28B
HOCHTIEF AG	26.96x	0.68x	11.15x	2.29%	33.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.43x	6.83x	2.81%	28.65B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.95x	5.72%	26.73B
Average	26.92x	1.81x	14.72x	2.25%	43.72B
Weighted average by Cap.	31.90x	2.12x	16.85x	1.84%