Valuation KPJ Healthcare

Stocks

Market Closed - BURSA MALAYSIA 04:51:47 2026-10-23 EDT			5-day change	1st Jan Change
2.380 ^MYR	0.00%		-3.64%	-11.52%

09-09	Public Investment Bank Upgrades KPJ Healthcare to Outperform from Neutral; Price Target is MYR3.17	MT
09-09	Kenanga Investment Bank Upgrades KPJ Healthcare to Outperform from Market Perform; Price Target is MYR3.05	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,803	4,387	6,285	10,605	11,766	10,535	-	-
Change	-	-8.66%	43.27%	68.75%	10.94%	-10.46%	-	-
Enterprise Value (EV) ¹	6,313	5,806	7,411	11,668	12,388	11,006	10,766	10,540
Change	-	-8.04%	27.65%	57.43%	6.17%	-11.15%	-2.18%	-2.1%
P/E	95.7x	26.9x	23.8x	30x	32.2x	25.9x	23.1x	20.9x
PBR	2.31x	2.06x	2.72x	4.34x	4.41x	3.54x	3.26x	2.98x
PEG	-	0x	0.4x	0.9x	10.45x	2.6x	1.9x	2x
Capitalization / Revenue	1.83x	1.48x	1.79x	2.7x	2.76x	2.3x	2.14x	1.97x
EV / Revenue	2.4x	1.96x	2.11x	2.97x	2.9x	2.4x	2.19x	1.97x
EV / EBITDA	11.9x	8.21x	9.11x	11.8x	11.8x	9.98x	9x	8.01x
EV / EBIT	25.2x	13.2x	13.9x	15.6x	16.8x	14.4x	12.7x	11.2x
EV / FCF	32.3x	25.7x	17.6x	25x	19.9x	36.3x	28.3x	33.5x
FCF Yield	3.1%	3.89%	5.67%	4.01%	5.03%	2.76%	3.53%	2.98%
Dividend per Share ²	0.0055	0.02	0.0335	0.0415	0.0423	0.0478	0.054	0.061
Rate of return	0.5%	1.98%	2.33%	1.71%	1.57%	2.01%	2.27%	2.57%
EPS ²	0.0116	0.0376	0.0604	0.0811	0.0836	0.0919	0.1031	0.1137
Distribution rate	47.4%	53.2%	55.5%	51.2%	50.6%	52%	52.4%	53.7%
Net sales ¹	2,627	2,959	3,504	3,928	4,268	4,583	4,927	5,352
EBITDA ¹	529.5	706.8	813.3	987.8	1,048	1,103	1,196	1,317
EBIT ¹	250.5	439.2	531.7	748.7	736.8	763	848.5	941.9
Net income ¹	51.03	182.7	270.4	407.2	366	405.9	453.5	503.2
Net Debt ¹	1,510	1,419	1,127	1,062	621.9	470.6	230.9	4.695
Reference price ²	1.110	1.010	1.440	2.430	2.690	2.380	2.380	2.380
Nbr of stocks (in thousands)	4,326,852	4,343,221	4,364,301	4,364,301	4,373,851	4,426,669	-	-
Announcement Date	2/18/22	2/17/23	2/16/24	2/28/25	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.($)
KPJ HEALTHCARE	25.89x	2.4x	9.98x	2.01%	2.58B
CVS HEALTH CORPORATION	13.6x	0.41x	8.58x	2.85%	120B
HCA HEALTHCARE, INC.	15.82x	1.93x	9.64x	0.66%	102B
NATERA, INC.	-281.44x	19.63x	-331.94x	-.--%	58.23B
FRESENIUS SE & CO. KGAA	13.97x	1.53x	9.26x	2.53%	29.08B
QUEST DIAGNOSTICS INCORPORATED	23.47x	2.61x	13.23x	1.37%	26.61B
LABCORP HOLDINGS INC.	23.05x	2.16x	12.37x	0.89%	26.68B
TENET HEALTHCARE CORPORATION	8.15x	1.46x	6.61x	-.--%	21.62B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	28.71x	5.25x	21.8x	2.43%	19.58B
REDE D'OR SÃO LUIZ S.A.	20.23x	1.81x	9.1x	3.51%	18.93B
Average	-10.86x	3.92x	-23.14x	1.62%	42.44B
Weighted average by Cap.	-24.32x	4.09x	-36.77x	1.56%