Valuation LPI Capital

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:28 2026-07-03 EDT			5-day change	1st Jan Change
14.90 ^MYR	-0.40%		-1.32%	-0.27%

06-05	MIDF Amanah Downgrades LPI Capital to Neutral from Buy; Price Target is MYR15.62	MT
04-28	LPI Capital posts qtrly profit attributable of 99.5 mln rgt	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,601	5,036	4,765	5,004	5,952	5,936	-	-
Change	-	-10.1%	-5.38%	5.02%	18.95%	-0.27%	-	-
Enterprise Value (EV)	5,601	5,036	4,765	5,004	5,952	5,936	5,936	5,936
Change	-	-10.1%	-5.38%	5.02%	18.95%	-0.27%	0%	0%
P/E	16.3x	18.2x	15.2x	13.3x	16.2x	14.8x	13.9x	12.1x
PBR	2.62x	2.31x	2.09x	2.07x	2.42x	2.59x	2.51x	2.34x
PEG	-	-0.9x	1.1x	0.7x	-6.55x	1.69x	1.96x	0.9x
Capitalization / Revenue	3.59x	3.09x	2.5x	2.6x	2.82x	2.81x	2.65x	2.36x
EV / Revenue	0x	0x	0x	0x	0x	2.81x	2.65x	2.36x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	0x	-	-	0x	0x	17.2x	12.7x	-
FCF Yield	4.2%	-	-	2.55%	7.87%	5.83%	7.88%	-
Dividend per Share ²	0.74	0.6	0.66	0.8	0.8	1.818	0.9185	1.027
Rate of return	5.26%	4.75%	5.52%	6.37%	5.35%	12.2%	6.16%	6.89%
EPS ²	0.8652	0.6943	0.7875	0.9466	0.9232	1.004	1.076	1.228
Distribution rate	85.5%	86.4%	83.8%	84.5%	86.7%	181%	85.4%	83.6%
Net sales ¹	1,561	1,629	1,905	1,927	2,112	2,113	2,236	2,512
EBITDA	-	-	-	-	-	-	-	-
EBIT	436.2	373.9	-	-	-	-	-	-
Net income ¹	344.7	276.6	313.7	377.1	367.8	400.6	428.8	489.6
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.06	12.64	11.96	12.56	14.94	14.90	14.90	14.90
Nbr of stocks (in thousands)	398,383	398,383	398,383	398,383	398,383	398,383	-	-
Announcement Date	2/7/22	2/7/23	2/26/24	2/14/25	2/24/26	-	-	-

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.($)
LPI CAPITAL	14.84x	-	-	12.2%	1.46B
TOKIO MARINE HOLDINGS, INC.	16.11x	1.69x	-	3.26%	87.57B
THE TRAVELERS COMPANIES, INC.	12.19x	-	-	1.4%	72.79B
THE ALLSTATE CORPORATION	9.03x	-	-	1.73%	64.44B
AMERICAN INTERNATIONAL GROUP, INC.	11.57x	-	-	2.46%	42.09B
MS&AD INSURANCE GROUP HOLDINGS, INC.	10.41x	1.05x	-	3.54%	40.79B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.75x	-	-	0.9%	39.31B
INTACT FINANCIAL CORPORATION	18.07x	2.26x	-	1.98%	37.19B
SOMPO HOLDINGS, INC.	11.26x	0.84x	-	2.56%	36.71B
ARCH CAPITAL GROUP LTD.	10.12x	2.4x	-	0.2%	35.56B
Average	12.24x	1.65x		3.02%	45.79B
Weighted average by Cap.	12.24x	1.64x		2.13%