Valuation KSL Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:53:28 2026-08-24 EDT			5-day change	1st Jan Change
2.820 ^MYR	-0.70%		0.00%	-3.09%

07-27	KSL Prices Shares Under Dividend Reinvestment Plan	MT
07-22	Malaysian Bourse OKs Listing of Up to 42.3 Million KSL Shares Under Dividend Reinvestment Plan	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	625.6	671.4	788.3	1,129	1,760	3,124
Change	-	7.32%	17.42%	43.23%	55.86%	77.5%
Enterprise Value (EV) ¹	442.2	527.2	554.1	649.9	1,966	3,634
Change	-	19.22%	5.11%	17.29%	202.53%	84.82%
P/E	-9.85x	5.87x	4.39x	2.71x	3.73x	6.01x
PBR	0.21x	0.22x	0.24x	0.3x	0.42x	0.66x
PEG	-	-0x	0.1x	0x	0.3x	1.36x
Capitalization / Revenue	1.84x	1.44x	1.37x	0.99x	1.28x	2.06x
EV / Revenue	1.3x	1.13x	0.96x	0.57x	1.43x	2.4x
EV / EBITDA	5x	3.76x	3.33x	1.36x	3.49x	6.36x
EV / EBIT	5.73x	4.08x	3.55x	1.39x	3.56x	6.5x
EV / FCF	37.9x	20.1x	6x	2.52x	-16.4x	-45.5x
FCF Yield	2.64%	4.98%	16.7%	39.7%	-6.1%	-2.2%
Dividend per Share ²	-	-	-	-	0.08	0.1
Rate of return	-	-	-	-	4.62%	3.44%
EPS ²	-0.0624	0.1125	0.1765	0.4098	0.4641	0.4846
Distribution rate	-	-	-	-	17.2%	20.6%
Net sales ¹	340.7	467.8	575	1,142	1,377	1,515
EBITDA ¹	88.36	140.1	166.5	477	562.6	571.6
EBIT ¹	77.18	129.1	156.2	467	551.6	559.2
Net income ¹	-63.48	114.4	179.5	416.9	472.1	520.1
Net Debt ¹	-183.4	-144.2	-234.2	-479.2	206.5	510.4
Reference price ²	0.615	0.660	0.775	1.110	1.730	2.910
Nbr of stocks (in thousands)	1,017,216	1,017,216	1,017,216	1,017,216	1,017,216	1,073,424
Announcement Date	4/27/21	4/27/22	4/27/23	4/29/24	4/30/25	4/28/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KSL HOLDINGS	-	-	-	-	755M
SUN HUNG KAI PROPERTIES LIMITED	16.63x	5.21x	14.02x	3.04%	47.38B
CHINA RESOURCES LAND LIMITED	9.3x	1.56x	8.16x	3.82%	32.18B
MITSUBISHI ESTATE CO., LTD.	18.25x	4.03x	16.32x	1.35%	27.9B
EMAAR PROPERTIES	5.48x	0.66x	1.38x	9.12%	26.37B
MITSUI FUDOSAN CO., LTD.	13.89x	3.09x	14.78x	2.52%	25.36B
CK ASSET HOLDINGS LIMITED	11.15x	2.12x	9.92x	3.98%	21.12B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.79x	1.69x	14.65x	3.5%	19.68B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.38x	6.55x	17.49x	1.59%	19.4B
Average	11.87x	2.87x	11.10x	3.53%	24.05B
Weighted average by Cap.	12.36x	3.04x	11.24x	3.55%