Valuation Kimlun Corporation

Stocks

Market Closed - BURSA MALAYSIA 04:51:55 2026-09-04 EDT			5-day change	1st Jan Change
0.9050 ^MYR	-1.09%		-4.74%	-30.92%

08-26	Kimlun Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-28	Kimlun Corporation 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	286.2	272.1	275.6	424	509.2	351.8	-	-
Change	-	-4.94%	1.3%	53.85%	20.08%	-30.92%	-	-
Enterprise Value (EV)	527.4	509.6	627.6	424	509.2	351.8	351.8	351.8
Change	-	-3.38%	23.16%	-32.44%	20.08%	-30.92%	0%	0%
P/E	-476x	-37.6x	39x	8.43x	4.5x	4.28x	3.73x	3.51x
PBR	0.4x	0.38x	0.39x	0.56x	0.56x	0.36x	0.34x	0.31x
PEG	-	-0x	-0x	0x	0x	-0.2x	0.3x	0.55x
Capitalization / Revenue	0.41x	0.36x	0.32x	0.35x	0.26x	0.19x	0.2x	0.16x
EV / Revenue	0x	0x	0x	0x	0x	0.19x	0.2x	0.16x
EV / EBITDA	0x	0x	0x	0x	0x	1.75x	1.65x	1.68x
EV / EBIT	0x	0x	0x	0x	0x	2.79x	2.55x	2.38x
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%	4.42%	4.7%	5.52%
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	0.9050	0.9050	0.9050
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	4.33x	-	-	4.37%	87.98M
QUANTA SERVICES, INC.	54.12x	2.48x	23.66x	0.07%	93.22B
VINCI	12.44x	1.07x	5.83x	4.7%	72.87B
LARSEN & TOUBRO LIMITED	26.64x	2.04x	20.1x	1.15%	57.7B
COMFORT SYSTEMS USA, INC.	32.53x	4.08x	22.16x	0.21%	55.52B
FERROVIAL N.V.	52.31x	4.14x	26.37x	1.74%	41.75B
HOCHTIEF AG	29.39x	0.72x	11.98x	2.11%	36.97B
EMCOR GROUP, INC.	22.63x	1.54x	14.23x	0.2%	32.7B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.52x	0.48x	7.58x	2.51%	32.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.04x	0.31x	5.82x	5.83%	26.87B
Average	26.30x	1.87x	15.30x	2.29%	45.01B
Weighted average by Cap.	31.56x	2.06x	16.51x	1.83%