Valuation Genting

Stocks

Market Closed - BURSA MALAYSIA 04:58:07 2026-08-14 EDT			5-day change	1st Jan Change
2.240 ^MYR	+1.36%		+6.67%	-25.83%

05-22	MIDF Amanah Downgrades Genting to Hold from Buy; Price Target is MYR2.35	MT
05-21	Genting Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,982	17,251	17,790	14,863	11,629	8,625	-	-
Change	-	-4.07%	3.13%	-16.45%	-21.76%	-25.83%	-	-
Enterprise Value (EV) ¹	35,283	34,384	33,097	31,688	34,439	29,125	33,397	28,975
Change	-	-2.55%	-3.74%	-4.26%	8.68%	-15.43%	14.67%	-13.24%
P/E	-13.1x	-57.5x	19.1x	16.8x	-1,007x	12.3x	9.33x	8.41x
PBR	0.57x	0.54x	0.53x	0.46x	0.39x	0.26x	0.27x	0.27x
PEG	-	0.7x	-0x	-3.32x	10x	-0x	0.3x	0.8x
Capitalization / Revenue	1.33x	0.77x	0.66x	0.54x	0.42x	0.29x	0.27x	0.26x
EV / Revenue	2.61x	1.54x	1.22x	1.14x	1.24x	0.98x	1.06x	0.87x
EV / EBITDA	8.78x	4.71x	3.74x	3.61x	4.31x	3.46x	3.74x	3.13x
EV / EBIT	28.1x	9.63x	6.75x	6.51x	8.32x	6.54x	6.63x	5.58x
EV / FCF	-6.25x	6.58x	6.85x	9.9x	30.2x	16.2x	-21.8x	13.1x
FCF Yield	-16%	15.2%	14.6%	10.1%	3.31%	6.19%	-4.58%	7.66%
Dividend per Share ²	0.11	0.16	0.15	0.11	0.05	0.0841	0.0786	0.0811
Rate of return	2.36%	3.57%	3.25%	2.85%	1.66%	3.76%	3.51%	3.62%
EPS ²	-0.3557	-0.0779	0.2413	0.2291	-0.003	0.1828	0.2401	0.2664
Distribution rate	-30.9%	-205%	62.2%	48%	-1,667%	46%	32.7%	30.5%
Net sales ¹	13,530	22,384	27,119	27,717	27,712	29,648	31,615	33,218
EBITDA ¹	4,018	7,296	8,842	8,782	7,990	8,419	8,920	9,255
EBIT ¹	1,253	3,572	4,906	4,870	4,138	4,455	5,034	5,188
Net income ¹	-1,370	-299.9	929.2	882.9	-11.56	703.1	924.4	1,029
Net Debt ¹	17,300	17,134	15,308	16,825	22,811	20,499	24,772	20,350
Reference price ²	4.670	4.480	4.620	3.860	3.020	2.240	2.240	2.240
Nbr of stocks (in thousands)	3,850,576	3,850,576	3,850,576	3,850,576	3,850,576	3,850,576	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/26/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GENTING	12.26x	0.98x	3.46x	3.76%	2.11B
ARISTOCRAT LEISURE LIMITED	25.01x	6.44x	15.1x	1.56%	27.32B
GALAXY ENTERTAINMENT GROUP LIMITED	14.43x	2.44x	8.5x	5.1%	19.37B
FLUTTER ENTERTAINMENT PLC	563.11x	1.54x	10.35x	-.--%	17.6B
EVOLUTION AB	12.71x	5.79x	8.8x	3.95%	15.07B
SANDS CHINA LTD.	14.97x	2.46x	9.11x	7.03%	14.6B
DRAFTKINGS INC.	246.6x	2.03x	18.62x	-.--%	12.98B
THE LOTTERY CORPORATION LIMITED	34.82x	3.8x	19x	2.97%	8.48B
SUPER GROUP (SGHC) LIMITED	15.59x	2.31x	8.45x	2.33%	6.76B
Average	104.39x	3.09x	11.27x	2.97%	13.81B
Weighted average by Cap.	119.96x	3.62x	12.01x	2.84%