|
Market Closed -
BURSA MALAYSIA
04:54:58 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 8.730 MYR | +0.11% |
|
+1.51% | +67.88% |
| 09-29 | Kelington Group Subsidiary Bags New MYR172 Million Contract for Infrastructure Development | MT |
| 09-21 | Malaysian Shares Edge Up Tracking Regional Rally; ES Sunlogy's Shares Jump 8% | MT |
Company Valuation: Kelington Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,106 | 880.9 | 1,399 | 2,556 | 4,046 | 7,686 | - | - |
| Change | - | -20.35% | 58.84% | 82.69% | 58.29% | 89.94% | - | - |
| Enterprise Value (EV) 1 | 1,052 | 859.1 | 1,305 | 2,320 | 3,837 | 7,502 | 7,558 | 7,644 |
| Change | - | -18.31% | 51.88% | 77.79% | 65.42% | 95.5% | 0.74% | 1.14% |
| P/E | 26.1x | 15.8x | 13.9x | 22.6x | 28.4x | 39x | 23.9x | 20.8x |
| PBR | 4.26x | 3.62x | 4.21x | 5.41x | 6.61x | 9.4x | 8.03x | 6.75x |
| PEG | - | 0.5x | 0.2x | 16.8x | 1.8x | 1.7x | 0.4x | 1.4x |
| Capitalization / Revenue | 2.14x | 0.69x | 0.87x | 2.01x | 3.18x | 4.55x | 3.04x | 2.54x |
| EV / Revenue | 2.03x | 0.67x | 0.81x | 1.82x | 3.01x | 4.44x | 2.99x | 2.53x |
| EV / EBITDA | 22.9x | 9.57x | 8.07x | 13x | 17.5x | 28.5x | 19.1x | 16.8x |
| EV / EBIT | 25.5x | 10.2x | 8.44x | 13.8x | 21.2x | 30.7x | 20x | 16.9x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.015 | 0.025 | 0.04 | 0.08 | 0.13 | 0.1345 | 0.1642 | 0.2185 |
| Rate of return | 0.87% | 1.82% | 1.84% | 2.24% | 2.5% | 1.54% | 1.88% | 2.5% |
| EPS 2 | 0.066 | 0.0867 | 0.1561 | 0.1582 | 0.1828 | 0.2237 | 0.3647 | 0.4205 |
| Distribution rate | 22.7% | 28.8% | 25.6% | 50.6% | 71.1% | 60.1% | 45% | 52% |
| Net sales 1 | 517.7 | 1,279 | 1,614 | 1,272 | 1,274 | 1,689 | 2,529 | 3,020 |
| EBITDA 1 | 45.99 | 89.81 | 161.7 | 177.8 | 219.9 | 263.4 | 394.7 | 454.7 |
| EBIT 1 | 41.26 | 83.85 | 154.6 | 167.8 | 180.9 | 244.2 | 378.1 | 453.2 |
| Net income 1 | 31.82 | 55.75 | 104.1 | 123.1 | 151.1 | 198.1 | 288 | 341 |
| Net Debt 1 | -54.35 | -21.81 | -94.41 | -236.5 | -209 | -183.5 | -128 | -42.18 |
| Reference price 2 | 1.720 | 1.370 | 2.170 | 3.570 | 5.200 | 8.730 | 8.730 | 8.730 |
| Nbr of stocks (in thousands) | 643,007 | 643,007 | 644,798 | 716,046 | 778,161 | 880,393 | - | - |
| Announcement Date | 2/25/22 | 4/28/23 | 2/28/24 | 2/26/25 | 2/25/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.98x | 4.44x | 28.45x | 1.54% | 1.88B | |
| 55.6x | 2.57x | 24.51x | 0.07% | 96.88B | |
| 12.23x | 1.05x | 5.75x | 4.78% | 70.03B | |
| 34.14x | 4.29x | 23.31x | 0.2% | 58.27B | |
| 25.33x | 1.96x | 19.28x | 1.17% | 54.03B | |
| 50.85x | 4.05x | 25.61x | 1.91% | 39.9B | |
| 26.99x | 0.68x | 11.16x | 2.29% | 33.69B | |
| 23.37x | 1.59x | 14.71x | 0.2% | 33.77B | |
| 21.59x | 0.43x | 6.83x | 2.81% | 29.14B | |
| 4.87x | 0.31x | 5.93x | 5.79% | 25.97B | |
| Average | 29.39x | 2.14x | 16.55x | 2.07% | 44.36B | |
| Weighted average by Cap. | 31.92x | 2.13x | 16.86x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 0151 Stock
- Valuation Kelington Group
Select your edition
All financial news and data tailored to specific country editions
