Valuation Comintel Corporation

Stocks

Market Closed - BURSA MALAYSIA 03:52:25 2026-11-12 EST			5-day change	1st Jan Change
2.590 ^MYR	-2.26%		-2.26%	+18.81%

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	2,901	-	-
Change	-	18.81%	26.58%	-	-
Enterprise Value (EV) ¹	1,850	2,243	2,789	2,699	2,625
Change	-	21.22%	24.36%	-3.23%	-2.75%
P/E	17x	17.2x	15.5x	13.2x	12.3x
PBR	6.83x	6.51x	7.11x	5.35x	4.49x
PEG	-	1x	0.4x	0.7x	1.84x
Capitalization / Revenue	2.04x	1.53x	1.31x	1.07x	0.99x
EV / Revenue	1.95x	1.49x	1.26x	1x	0.89x
EV / EBITDA	13.8x	11.5x	10.6x	8.56x	7.86x
EV / EBIT	14.8x	12.3x	10.9x	8.93x	8.28x
EV / FCF	-	29.7x	-27,895x	17.9x	18.4x
FCF Yield	-	3.36%	-0%	5.58%	5.42%
Dividend per Share ²	-	0.065	0.0817	0.093	0.1042
Rate of return	-	3.1%	3.08%	3.51%	3.93%
EPS ²	0.1043	0.1224	0.1707	0.2012	0.2146
Distribution rate	-	53.1%	47.9%	46.2%	48.6%
Net sales ¹	946.6	1,502	2,222	2,701	2,943
EBITDA ¹	133.6	194.7	262	315.2	333.9
EBIT ¹	125.1	181.7	256.5	302.3	317.2
Net income ¹	90.26	136.9	185.6	219.3	234.9
Net Debt ¹	-78.62	-48.69	-111.6	-201.7	-276
Reference price ²	1.770	2.100	2.650	2.650	2.650
Nbr of stocks (in thousands)	1,089,866	1,091,346	1,094,733	-	-
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	15.53x	1.26x	10.65x	3.08%	712M
QUANTA SERVICES, INC.	47.31x	2.31x	21.75x	0.07%	91.6B
VINCI	12.72x	1.07x	5.92x	4.58%	70.55B
LARSEN & TOUBRO LIMITED	28.01x	2.12x	21.36x	1.06%	61.72B
FERROVIAL N.V.	57.05x	4.43x	27.69x	1.78%	43.8B
COMFORT SYSTEMS USA, INC.	22.92x	2.78x	15.44x	0.29%	40.57B
HOCHTIEF AG	25.8x	0.64x	10.58x	2.4%	31.22B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.75x	0.37x	7.02x	4.91%	28.22B
EMCOR GROUP, INC.	19.32x	1.34x	12.23x	0.23%	29.19B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.09x	0.41x	6.58x	2.75%	27.43B
Average	25.65x	1.67x	13.92x	2.12%	43B
Weighted average by Cap.	29.50x	1.90x	15.62x	1.84%