Valuation PBA Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-06-12 EDT			5-day change	1st Jan Change
2.020 ^MYR	-1.46%		-2.88%	+6.88%

05-22	PBA Holdings Bhd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-22	PBA Holdings posts quarterly profit attributable of 39.73 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	286.3	274.7	251.6	483.3	741.4	625.6
Change	-	-4.05%	-8.43%	92.1%	53.42%	-15.63%
Enterprise Value (EV) ¹	424.4	375.8	299.6	478.7	684.6	595.2
Change	-	-11.45%	-20.29%	59.82%	43.01%	-13.07%
P/E Ratio	11.6x	7.48x	3.26x	14.1x	5.14x	5.46x
PBR	0.41x	0.37x	0.28x	0.52x	0.7x	0.54x
PEG	-	0.2x	0x	-0.3x	0x	-0.3x
Capitalization / Revenue	0.85x	0.82x	0.72x	1.14x	1.41x	1.1x
EV / Revenue	1.26x	1.12x	0.86x	1.13x	1.3x	1.05x
EV / EBITDA	3.95x	3.61x	2.89x	3.35x	3.02x	2.45x
EV / EBIT	9.51x	9.15x	7.26x	5.94x	4.34x	3.59x
EV / FCF	-256x	9.46x	4.73x	8.14x	17.5x	-23.1x
FCF Yield	-0.39%	10.6%	21.1%	12.3%	5.73%	-4.33%
Dividend per Share ²	0.0225	0.0225	0.03	0.035	0.045	0.05
Rate of return	2.6%	2.71%	3.95%	2.4%	2.01%	2.65%
EPS ²	0.0748	0.111	0.233	0.1038	0.4356	0.3461
Distribution rate	30.1%	20.3%	12.9%	33.7%	10.3%	14.4%
Net sales ¹	336.3	334.8	348	423.6	527.6	568.4
EBITDA ¹	107.4	104.2	103.8	143.1	226.8	243.1
EBIT ¹	44.63	41.1	41.28	80.55	157.6	165.7
Net income ¹	24.76	36.74	77.12	34.35	144.2	114.5
Net Debt ¹	138.1	101.1	47.99	-4.511	-56.78	-30.41
Reference price ²	0.865	0.830	0.760	1.460	2.240	1.890
Nbr of stocks (in thousands)	330,998	330,998	330,997	330,996	330,995	330,994
Announcement Date	4/30/21	4/29/22	4/28/23	4/30/24	4/30/25	4/30/26

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.($)
PBA HOLDINGS	-	-	-	-	165M
AMERICAN WATER WORKS COMPANY, INC.	20.77x	7.57x	13.17x	2.79%	24.67B
GUANGDONG INVESTMENT LIMITED	11.37x	3.1x	5.9x	5.69%	7.01B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	16.16x	3.63x	8.6x	3.07%	4.29B
BEIJING ENTERPRISES WATER GROUP LIMITED	14.19x	4.26x	13.33x	7.14%	3.18B
H2O AMERICA	20.28x	5.26x	12.95x	3.09%	2.39B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.65x	2.29x	5.58x	4.25%	2.29B
MANILA WATER COMPANY, INC.	7.35x	6.17x	8.94x	5.37%	1.93B
WATERBRIDGE INFRASTRUCTURE LLC	360.44x	3.61x	7.08x	0.62%	1.53B
Average	57.40x	4.49x	9.44x	4%	5.27B
Weighted average by Cap.	28.31x	5.77x	10.94x	3.66%