Valuation YTL POWER INTL

Stocks

Delayed BURSA MALAYSIA 04:53:50 2026-10-14 EDT			5-day change	1st Jan Change
5.480 ^MYR	-0.36%		-2.49%	+65.56%

09-24	YTL Power International Berhad Announces Appointment of Yeoh Keong Yeow as Alternate Executive Director, Effective September 24, 2026	CI
09-24	YTL Power International Berhad Announces Appointment of Yeoh Keong Wei as Alternate Executive Director, Effective September 24, 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	47,537	-	-
Change	-	-1.44%	89.78%	275.06%	-14.99%	41.55%	-	-
Enterprise Value (EV) ¹	25,630	26,073	32,183	63,043	59,592	74,052	81,513	83,408
Change	-	1.73%	23.44%	95.89%	-5.47%	24.26%	6.4%	2.32%
P/E	-38.6x	4.44x	5.27x	11.4x	14.7x	22.6x	21.3x	18.2x
PBR	0.42x	0.39x	0.63x	1.97x	1.59x	1.64x	1.98x	1.83x
PEG	-	-0x	0.1x	0.2x	-0.4x	-0.7x	1.3x	1x
Capitalization / Revenue	0.52x	0.31x	0.48x	1.77x	1.54x	1.64x	2x	1.85x
EV / Revenue	2.38x	1.47x	1.47x	2.82x	2.73x	3.36x	3.42x	3.24x
EV / EBITDA	10.5x	7.98x	6.63x	9.24x	10.6x	14.3x	12x	10.9x
EV / EBIT	21x	12.6x	8.71x	11.2x	13.8x	20.4x	17.9x	16x
EV / FCF	-61.2x	-28.7x	27x	55.4x	-25.6x	-13.5x	-33.7x	-18.8x
FCF Yield	-1.63%	-3.48%	3.71%	1.8%	-3.9%	-7.41%	-2.97%	-5.32%
Dividend per Share ²	0.025	0.045	0.06	0.07	0.08	0.08	0.0866	0.0927
Rate of return	3.6%	6.57%	4.62%	1.45%	2.01%	1.91%	1.58%	1.69%
EPS ²	-0.018	0.1544	0.2466	0.4215	0.2709	0.1852	0.2571	0.3018
Distribution rate	-139%	29.1%	24.3%	16.6%	29.5%	43.2%	33.7%	30.7%
Net sales ¹	10,783	17,794	21,893	22,321	21,807	22,023	23,814	25,724
EBITDA ¹	2,436	3,268	4,857	6,824	5,639	5,165	6,773	7,654
EBIT ¹	1,223	2,066	3,695	5,635	4,321	3,623	4,563	5,228
Net income ¹	-143.1	1,258	2,022	3,464	2,398	1,686	2,330	2,742
Net Debt ¹	19,999	20,523	21,651	23,539	26,009	37,835	33,976	35,872
Reference price ²	0.695	0.685	1.300	4.820	3.980	5.480	5.480	5.480
Nbr of stocks (in thousands)	8,102,157	8,102,155	8,102,154	8,195,863	8,437,959	8,674,627	-	-
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 POWER INTL	24.91x	3.45x	13.23x	1.36%	11.65B
NATIONAL GRID PLC	13.09x	5.72x	12.18x	4.22%	78.48B
ENGIE	12.11x	1.4x	7.32x	6.15%	62.67B
SEMPRA	16.36x	6.41x	14.39x	3.21%	53.86B
EON SE	15.64x	1.13x	9.31x	3.46%	50.1B
RWE AG	19.39x	2.66x	9.19x	2.22%	47.12B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.68x	4.95x	9.56x	4.52%	37.3B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.74x	4.74x	12.41x	3.78%	35.12B
ACWA POWER COMPANY	64.57x	18.23x	35.61x	0.27%	33.26B
NATURGY ENERGY GROUP, S.A.	14.09x	2.06x	7.49x	5.95%	31.89B
Average	21.36x	5.08x	13.07x	3.51%	44.15B
Weighted average by Cap.	19.17x	4.82x	12.37x	3.81%