Valuation Kimlun Corporation

Stocks

Delayed BURSA MALAYSIA Other stock markets 22:20:14 2026-08-02 EDT			5-day change	1st Jan Change
0.9750 ^MYR	0.00%		-0.51%	-25.57%

05-28	Kimlun Corporation Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-28	Kimlun Corporation Berhad Declares Single Tier Final Dividend Financial Year Ended 31 December 2025, Payable on July 30, 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	379	-	-
Change	-	-4.94%	1.3%	53.85%	20.08%	-25.57%	-	-
Enterprise Value (EV)	527.4	509.6	627.6	424	509.2	379	379	379
Change	-	-3.38%	23.16%	-32.44%	20.08%	-25.57%	0%	0%
P/E	-476x	-37.6x	39x	8.43x	4.5x	4.53x	3.81x	3.78x
PBR	0.4x	0.38x	0.39x	0.56x	0.56x	0.39x	0.36x	0.34x
PEG	-	-0x	-0x	0x	0x	-0.2x	0.2x	4.84x
Capitalization / Revenue	0.41x	0.36x	0.32x	0.35x	0.26x	0.19x	0.19x	0.18x
EV / Revenue	0x	0x	0x	0x	0x	0.19x	0.19x	0.18x
EV / EBITDA	0x	0x	0x	0x	0x	1.89x	1.77x	1.81x
EV / EBIT	0x	0x	0x	0x	0x	2.82x	2.52x	2.56x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.01	0.01	0.01	0.01	0.04	0.03	0.045	0.05
Rate of return	1.23%	1.3%	1.28%	0.83%	3.05%	3.08%	4.62%	5.13%
EPS ²	-0.0017	-0.0205	0.02	0.1424	0.2912	0.215	0.256	0.258
Distribution rate	-588%	-48.8%	50%	7.02%	13.7%	14%	17.6%	19.4%
Net sales ¹	691.1	756.1	852.6	1,207	1,924	2,029	1,975	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	134.5	150.1	148
Net income ¹	-0.589	-7.228	7.055	50.32	106.4	83.8	99.4	100.2
Net Debt	241.2	237.5	352	-	-	-	-	-
Reference price ²	0.8100	0.7700	0.7800	1.2000	1.3100	0.9750	0.9750	0.9750
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	4.53x	-	-	3.08%	92.77M
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
VINCI	13.51x	1.13x	6.21x	4.33%	78.12B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.17%	56.76B
FERROVIAL N.V.	53.87x	4.61x	29x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.66x	15.29x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	26.78x	0.53x	8.25x	2.27%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
Average	28.08x	2.02x	16.32x	2.07%	48.06B
Weighted average by Cap.	34.03x	2.24x	17.67x	1.72%