Valuation Prolintas Infra Business Trust

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-20 EDT			5-day change	1st Jan Change
0.9200 ^MYR	+0.55%		0.00%	-4.17%

06-30	Prolintas Infra Business Trust Announces Retirement of Dato' Abdul Mutalib Bin Alias as Independent and Non Executive Director, Effective June 30, 2026	CI
06-30	Prolintas Infra Business Trust Announces Retirement of Dato' Abdul Mutalib Bin Alias as Independent and Non Executive Member of Audit Committee, Effective June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	1,067	1,056	1,012	-	-
Change	-	-1.03%	-4.17%	-	-
Enterprise Value (EV) ¹	2,926	3,183	3,186	3,284	3,368
Change	-	8.76%	0.12%	3.08%	2.53%
P/E	40.1x	36.6x	35.4x	33.5x	33.5x
PBR	-	-	-	-	-
PEG	-	4.43x	-46.37x	5.81x	-
Capitalization / Revenue	3.32x	3.29x	3x	2.92x	2.82x
EV / Revenue	9.1x	9.91x	9.44x	9.47x	9.39x
EV / EBITDA	13.4x	14.7x	13.9x	13.8x	13.8x
EV / EBIT	16.2x	17.1x	18.1x	18.2x	18.3x
EV / FCF	43.9x	30.1x	613x	-72.8x	-111x
FCF Yield	2.28%	3.33%	0.16%	-1.37%	-0.9%
Dividend per Share ²	0.0636	0.0655	0.0655	0.0665	0.0675
Rate of return	6.56%	6.82%	7.12%	7.23%	7.34%
EPS ²	0.0242	0.0262	0.026	0.0275	0.0275
Distribution rate	263%	250%	252%	242%	245%
Net sales ¹	321.7	321.1	337.6	346.9	358.7
EBITDA ¹	218	216.5	229.5	237.2	244.9
EBIT ¹	180.3	186.3	176.5	180.5	183.8
Net income ¹	26.57	28.85	29	30.3	30.5
Net Debt ¹	1,859	2,127	2,174	2,272	2,356
Reference price ²	0.9700	0.9600	0.9200	0.9200	0.9200
Nbr of stocks (in thousands)	1,100,000	1,100,000	1,100,000	-	-
Announcement Date	2/25/25	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.($)
PROLINTAS INFRA BUSINESS TRUST	35.19x	9.42x	13.86x	7.16%	246M
STERLING INFRASTRUCTURE, INC.	36.71x	4.87x	21.81x	-	19.59B
CONSTRUCTION PARTNERS, INC.	37.51x	2.06x	13.49x	-.--%	5.91B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	28x	4.88x	9.13x	0.72%	2.51B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.56x	-	-	-	1.15B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	17.32x	1.6x	8.94x	0.75%	985M
TOA CORPORATION	9.39x	-	-	4.41%	945M
G R INFRAPROJECTS LIMITED	10.16x	1.03x	9.15x	0.83%	896M
Average	22.23x	3.98x	12.73x	2.31%	4.03B
Weighted average by Cap.	32.85x	4.14x	18.26x	0.8%