Valuation YTL POWER INTL

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:57:55 2026-07-31 EDT			5-day change	1st Jan Change
4.180 ^MYR	-1.18%		+0.72%	+26.28%

05-28	YTL Power International Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI
05-28	Ytl Power International Berhad Announces Interim Dividend for the Financial Year Ending 30 June 2026, Payable on 10 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,631	5,550	10,533	39,504	33,583	36,648	-	-
Change	-	-1.44%	89.78%	275.06%	-14.99%	9.13%	-	-
Enterprise Value (EV) ¹	25,630	26,073	32,183	63,043	59,592	65,674	67,778	69,533
Change	-	1.73%	23.44%	95.89%	-5.47%	10.2%	3.2%	2.59%
P/E	-38.6x	4.44x	5.27x	11.4x	14.7x	18.9x	17.1x	15.2x
PBR	0.42x	0.39x	0.63x	1.97x	1.59x	1.59x	1.49x	1.38x
PEG	-	-0x	0.1x	0.2x	-0.4x	-1.1x	1.6x	1.3x
Capitalization / Revenue	0.52x	0.31x	0.48x	1.77x	1.54x	1.66x	1.56x	1.49x
EV / Revenue	2.38x	1.47x	1.47x	2.82x	2.73x	2.97x	2.89x	2.82x
EV / EBITDA	10.5x	7.98x	6.63x	9.24x	10.6x	11.2x	10.6x	10x
EV / EBIT	21x	12.6x	8.71x	11.2x	13.8x	16.4x	15.3x	14.4x
EV / FCF	-61.2x	-28.7x	27x	55.4x	-25.6x	-34.4x	128x	35.8x
FCF Yield	-1.63%	-3.48%	3.71%	1.8%	-3.9%	-2.91%	0.78%	2.79%
Dividend per Share ²	0.025	0.045	0.06	0.07	0.08	0.0761	0.0816	0.0864
Rate of return	3.6%	6.57%	4.62%	1.45%	2.01%	1.8%	1.93%	2.04%
EPS ²	-0.018	0.1544	0.2466	0.4215	0.2709	0.2238	0.2476	0.2775
Distribution rate	-139%	29.1%	24.3%	16.6%	29.5%	34%	33%	31.1%
Net sales ¹	10,783	17,794	21,893	22,321	21,807	22,116	23,449	24,633
EBITDA ¹	2,436	3,268	4,857	6,824	5,639	5,872	6,411	6,927
EBIT ¹	1,223	2,066	3,695	5,635	4,321	3,998	4,430	4,840
Net income ¹	-143.1	1,258	2,022	3,464	2,398	1,990	2,220	2,483
Net Debt ¹	19,999	20,523	21,651	23,539	26,009	29,026	31,130	32,885
Reference price ²	0.695	0.685	1.300	4.820	3.980	4.230	4.230	4.230
Nbr of stocks (in thousands)	8,102,157	8,102,155	8,102,154	8,195,863	8,437,959	8,663,760	-	-
Announcement Date	9/8/21	8/25/22	8/24/23	8/21/24	8/21/25	-	-	-

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 POWER INTL	18.9x	2.97x	11.18x	1.8%	8.96B
ABU DHABI NATIONAL ENERGY COMPANY	37.21x	6.35x	17.14x	1.65%	81.73B
NATIONAL GRID PLC	13.23x	5.59x	12.05x	4.18%	79.23B
ENGIE	13.81x	1.54x	7.88x	5.33%	72.99B
SEMPRA	17.81x	6.88x	14.39x	2.93%	58.56B
EON SE	17.07x	1.18x	9.82x	3.14%	56.64B
RWE AG	21.94x	2.7x	9.08x	2.33%	45.71B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.9x	5.06x	13.09x	3.44%	38.64B
ACWA POWER COMPANY	56.97x	20.56x	33.78x	0.31%	38.28B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.19x	4.95x	9.63x	4.54%	36.89B
Average	23.10x	5.78x	13.81x	2.97%	51.76B
Weighted average by Cap.	22.70x	5.52x	13.52x	3.17%