Valuation CTOS Digital

Stocks

Delayed BURSA MALAYSIA 02:55:15 2026-10-23 EDT			5-day change	1st Jan Change
0.3750 ^MYR	-1.32%		-11.76%	-53.42%

10-15	Hong Leong Investment Bank Downgrades CTOS Digital to Hold From Buy; Price Target is MYR0.50	MT
10-14	Kenanga Investment Bank Downgrades CTOS Digital to Market Perform From Outperform; Price Target is MYR0.48	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,982	3,280	3,257	2,772	1,831	839.1	-	-
Change	-	-17.62%	-0.7%	-14.89%	-33.93%	-54.18%	-	-
Enterprise Value (EV) ¹	3,942	3,412	3,389	2,918	1,875	902.3	882.8	823.5
Change	-	-13.44%	-0.67%	-13.92%	-35.73%	-51.88%	-2.16%	-6.72%
P/E	86.2x	45.8x	27.6x	26.1x	17.5x	11.5x	10x	9x
PBR	12.9x	6.45x	5.42x	4.44x	2.98x	1.35x	1.31x	1.26x
PEG	-	1x	0.4x	-2.66x	-	-0.4x	0.7x	0.8x
Capitalization / Revenue	26x	16.8x	12.5x	9.09x	5.62x	2.52x	2.25x	2.06x
EV / Revenue	25.7x	17.5x	13x	9.57x	5.75x	2.71x	2.37x	2.03x
EV / EBITDA	68.6x	45.6x	34.2x	27.3x	22.2x	11.6x	8.92x	7.41x
EV / EBIT	77.9x	50x	38.2x	32.2x	26.8x	14.2x	10.4x	8.58x
EV / FCF	68.5x	46.6x	31x	29.3x	12.8x	12.3x	12.3x	9.43x
FCF Yield	1.46%	2.15%	3.23%	3.41%	7.82%	8.12%	8.14%	10.6%
Dividend per Share ²	0.0118	0.0188	0.0333	0.0325	0.027	0.0317	0.0272	0.0296
Rate of return	0.65%	1.32%	2.36%	2.71%	3.35%	8.34%	7.15%	7.8%
EPS ²	0.021	0.031	0.051	0.046	0.046	0.033	0.0379	0.0422
Distribution rate	56.3%	60.5%	65.3%	70.7%	58.7%	96.1%	71.7%	70.3%
Net sales ¹	153.2	194.8	261.4	304.8	326.1	332.8	373	406.4
EBITDA ¹	57.45	74.9	99.19	107	84.54	77.45	98.92	111.2
EBIT ¹	50.58	68.23	88.75	90.57	70.09	63.35	84.62	96.02
Net income ¹	42.98	71.44	118.4	106.3	104.9	80.2	89.22	100.9
Net Debt ¹	-40.03	132	132.2	145.6	43.79	63.15	43.7	-15.6
Reference price ²	1.8100	1.4200	1.4100	1.2000	0.8050	0.3800	0.3800	0.3800
Nbr of stocks (in thousands)	2,200,000	2,310,000	2,310,000	2,310,000	2,275,081	2,208,259	-	-
Announcement Date	1/21/22	1/31/23	1/31/24	2/24/25	1/29/26	-	-	-

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.($)
CTOS DIGITAL	11.52x	2.71x	11.65x	8.34%	205M
S&P GLOBAL, INC.	28.1x	10.06x	19.11x	0.86%	134B
MOODY'S CORPORATION	30.03x	10.92x	20.57x	0.85%	84.67B
THOMSON REUTERS CORPORATION	32.06x	6.72x	17.2x	2.09%	49.97B
MSCI, INC.	31.32x	14.34x	23.39x	1.29%	44.35B
EXPERIAN PLC	22.72x	4.54x	12.56x	1.86%	36.12B
WOLTERS KLUWER N.V.	16.74x	3.7x	11.07x	3.11%	21.68B
EQUIFAX INC.	28.66x	4.03x	12.62x	1.2%	21.9B
BROADRIDGE FINANCIAL SOLUTIONS, INC.	20.23x	3x	12.35x	2.32%	21.01B
COMPUTERSHARE LIMITED	22x	5.17x	12.91x	3.02%	17.45B
Average	24.34x	6.52x	15.34x	2.49%	43.09B
Weighted average by Cap.	27.64x	8.65x	17.75x	1.42%