Valuation Westports Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:53:01 2026-10-26 EDT			5-day change	1st Jan Change
6.890 ^MYR	-0.86%		+1.92%	+21.52%

10-21	Westports Holdings Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-21	Malaysian Index Extends Gains on Bargain Hunting, Wall Street's Overnight Performance	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,810	12,958	12,446	15,891	19,405	23,784	-	-
Change	-	-6.17%	-3.95%	27.67%	22.11%	22.57%	-	-
Enterprise Value (EV) ¹	14,493	13,562	12,848	16,274	19,528	23,953	24,427	24,312
Change	-	-6.42%	-5.27%	26.67%	20%	22.66%	1.98%	-0.47%
P/E	17.1x	18.5x	16x	17.7x	19.4x	17.6x	17.1x	16.6x
PBR	4.42x	3.96x	3.54x	4.16x	4.64x	5.08x	4.64x	4.23x
PEG	-	-1.4x	1.4x	1.2x	1.7x	0.5x	6.93x	5.36x
Capitalization / Revenue	6.83x	6.26x	5.78x	6.78x	6.21x	7.06x	6.85x	6.92x
EV / Revenue	7.17x	6.55x	5.97x	6.94x	6.25x	7.11x	7.04x	7.08x
EV / EBITDA	10.9x	11.4x	10.1x	11.5x	11.9x	11.3x	11x	10.6x
EV / EBIT	13.2x	14.3x	12.4x	13.6x	14x	13.3x	13x	12.5x
EV / FCF	19.9x	20.8x	16.7x	23.9x	21x	23.5x	30.3x	19.6x
FCF Yield	5.03%	4.82%	5.98%	4.19%	4.77%	4.26%	3.3%	5.09%
Dividend per Share ²	0.1778	0.1437	0.1691	0.1975	0.2185	0.2864	0.3028	0.3136
Rate of return	4.39%	3.78%	4.63%	4.24%	3.85%	4.16%	4.4%	4.55%
EPS ²	0.237	0.2052	0.2286	0.2633	0.2925	0.3921	0.4018	0.4142
Distribution rate	75%	70%	74%	75%	74.7%	73%	75.4%	75.7%
Net sales ¹	2,022	2,069	2,152	2,344	3,125	3,370	3,471	3,436
EBITDA ¹	1,332	1,188	1,267	1,415	1,643	2,111	2,221	2,287
EBIT ¹	1,102	950.1	1,037	1,194	1,391	1,801	1,885	1,937
Net income ¹	808.2	699.6	779.4	898	998.3	1,327	1,384	1,429
Net Debt ¹	682.5	604.2	401	383	123	168.8	643.4	527.5
Reference price ²	4.050	3.800	3.650	4.660	5.670	6.890	6.890	6.890
Nbr of stocks (in thousands)	3,410,000	3,410,000	3,410,000	3,410,000	3,422,358	3,451,964	-	-
Announcement Date	1/27/22	1/20/23	2/2/24	1/23/25	1/30/26	-	-	-

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.($)
WESTPORTS HOLDINGS	17.72x	7.17x	11.44x	4.12%	5.87B
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	26.17x	9.73x	16.7x	0.53%	41.33B
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	21.8x	7.9x	12.36x	2.39%	27.02B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.29x	3.16x	7.45x	3.91%	18.67B
MISC	12.51x	3.12x	8.07x	4.67%	9.07B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.55x	-	-	5.63%	8.71B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.08x	6.19x	10.73x	5.28%	8.66B
JSW INFRASTRUCTURE LIMITED	43.37x	11.83x	25.91x	0.31%	7.71B
Average	18.31x	7.01x	13.24x	3.36%	15.88B
Weighted average by Cap.	19.85x	7.52x	13.49x	2.55%