Valuation YTL Corporation

Stocks

Market Closed - BURSA MALAYSIA 04:58:26 2026-09-11 EDT			5-day change	1st Jan Change
2.310 ^MYR	-2.12%		-4.94%	+13.24%

08-20	YTL Corporation Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-20	YTL Corporation Berhad reports Written Offs Results for the Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,181	6,414	11,403	37,965	26,249	26,919	-	-
Change	-	-10.69%	77.78%	232.95%	-30.86%	2.55%	-	-
Enterprise Value (EV)	7,181	6,414	11,403	68,305	26,249	26,919	26,919	26,919
Change	-	-10.69%	77.78%	499.03%	-61.57%	2.55%	0%	0%
P/E	-18.9x	12.1x	11.1x	18x	14.8x	17.4x	17.8x	14.4x
PBR	0.56x	0.5x	0.8x	2.33x	1.47x	1.29x	1.58x	1.47x
PEG	-	-0x	0.1x	0x	-0.8x	-0.7x	-4.39x	0.6x
Capitalization / Revenue	0.41x	0.27x	0.39x	1.24x	0.85x	0.75x	0.74x	0.68x
EV / Revenue	0x	0x	0x	0x	0x	0.8x	0.74x	0.68x
EV / EBITDA	0x	0x	0x	0x	0x	3.15x	2.8x	2.4x
EV / EBIT	0x	0x	0x	0x	0x	4.54x	-	-
EV / FCF	0x	-0x	0x	0x	-0x	-22.5x	20.9x	-11.6x
FCF Yield	14.3%	-11.6%	23%	7.41%	-1%	-16.8%	4.79%	-8.65%
Dividend per Share ²	0.025	0.03	0.04	0.045	0.05	0.06	0.05	0.05
Rate of return	3.82%	5.13%	3.85%	1.3%	2.16%	2.94%	2.16%	2.16%
EPS ²	-0.0347	0.0484	0.0933	0.1917	0.1569	0.1174	0.13	0.16
Distribution rate	-72%	62%	42.9%	23.5%	31.9%	51.1%	38.5%	31.3%
Net sales ¹	17,356	24,161	29,508	30,529	30,818	31,614	36,434	39,300
EBITDA ¹	3,530	4,427	6,269	8,829	8,164	7,866	9,598	11,219
EBIT ¹	1,798	2,739	4,572	7,108	6,356	5,891	-	-
Net income ¹	-368.7	530.5	1,029	2,142	1,880	1,438	1,761	2,140
Net Debt	-	-	-	30,340	-	-	-	-
Reference price ²	0.655	0.585	1.040	3.450	2.320	2.310	2.310	2.310
Nbr of stocks (in thousands)	10,964,088	10,964,086	10,964,086	11,004,401	11,314,278	11,653,141	-	-
Announcement Date	9/8/21	8/25/22	8/24/23	8/21/24	8/21/25	8/20/26	-	-

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.($)
YTL CORPORATION	17.05x	-	-	2.16%	6.61B
NATIONAL GRID PLC	12.68x	5.56x	11.81x	4.4%	76.07B
ENGIE	12.76x	1.44x	7.52x	5.87%	67.69B
SEMPRA	16.56x	6.37x	13.93x	3.16%	54.5B
EON SE	16.08x	1.12x	9.35x	3.35%	53.51B
RWE AG	19.88x	2.69x	9.32x	2.19%	49.35B
ACWA POWER COMPANY	65.56x	20.7x	36.88x	0.23%	38.95B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.05x	5.07x	9.81x	4.41%	38.11B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.19x	4.81x	12.62x	3.69%	36.08B
AMEREN CORPORATION	19.43x	5.59x	12.72x	2.87%	29.04B
Average	21.42x	5.93x	13.77x	3.23%	44.99B
Weighted average by Cap.	20.17x	5.41x	13.00x	3.55%