Valuation Kimlun Corporation

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-09-25 EDT			5-day change	1st Jan Change
0.8950 ^MYR	+1.13%		-1.10%	-31.68%

09-18	Kimlun Corporation Berhad Announces Appointment of Wong Pow Chern as Company Secretary, Effective September 18, 2026	CI
09-18	Kimlun Corporation Berhad Announces Resignation of Rebecca Kong Say Tsui as Company Secretary, Effective September 18, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	286.2	272.1	275.6	424	509.2	347.9	-	-
Change	-	-4.94%	1.3%	53.85%	20.08%	-31.68%	-	-
Enterprise Value (EV)	527.4	509.6	627.6	424	509.2	347.9	347.9	347.9
Change	-	-3.38%	23.16%	-32.44%	20.08%	-31.68%	0%	0%
P/E	-476x	-37.6x	39x	8.43x	4.5x	4.23x	3.69x	3.47x
PBR	0.4x	0.38x	0.39x	0.56x	0.56x	0.36x	0.33x	0.31x
PEG	-	-0x	-0x	0x	0x	-0.2x	0.3x	0.54x
Capitalization / Revenue	0.41x	0.36x	0.32x	0.35x	0.26x	0.19x	0.19x	0.16x
EV / Revenue	0x	0x	0x	0x	0x	0.19x	0.19x	0.16x
EV / EBITDA	0x	0x	0x	0x	0x	1.73x	1.63x	1.66x
EV / EBIT	0x	0x	0x	0x	0x	2.76x	2.52x	2.35x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.01	0.01	0.01	0.01	0.04	0.04	0.0425	0.05
Rate of return	1.23%	1.3%	1.28%	0.83%	3.05%	4.47%	4.75%	5.59%
EPS ²	-0.0017	-0.0205	0.02	0.1424	0.2912	0.2115	0.2425	0.258
Distribution rate	-588%	-48.8%	50%	7.02%	13.7%	18.9%	17.5%	19.4%
Net sales ¹	691.1	756.1	852.6	1,207	1,924	1,858	1,804	2,144
EBITDA ¹	58.72	48.77	56.73	124.1	225.8	201	213.7	209.3
EBIT ¹	16.46	12.02	32.13	92.6	175	126.2	138.2	148
Net income ¹	-0.589	-7.228	7.055	50.32	106.4	82.3	94.2	100.2
Net Debt	241.2	237.5	352	-	-	-	-	-
Reference price ²	0.8100	0.7700	0.7800	1.2000	1.3100	0.8950	0.8950	0.8950
Nbr of stocks (in thousands)	353,359	353,359	353,359	353,363	388,699	388,699	-	-
Announcement Date	2/25/22	2/28/23	2/28/24	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.($)
KIMLUN CORPORATION	4.18x	-	-	4.52%	84.2M
QUANTA SERVICES, INC.	55.63x	2.56x	24.49x	0.07%	96.75B
VINCI	12.16x	1.04x	5.72x	4.8%	69.61B
COMFORT SYSTEMS USA, INC.	33.83x	4.25x	23.09x	0.2%	57.74B
LARSEN & TOUBRO LIMITED	25.84x	1.99x	19.6x	1.14%	55.1B
FERROVIAL N.V.	50.59x	4.03x	25.49x	1.92%	39.69B
HOCHTIEF AG	27.21x	0.68x	11.25x	2.27%	33.96B
EMCOR GROUP, INC.	22.96x	1.57x	14.44x	0.2%	33.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.59x	0.43x	6.81x	2.81%	29.22B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.21B
Average	25.89x	1.88x	15.19x	2.39%	44.15B
Weighted average by Cap.	31.84x	2.11x	16.77x	1.85%