Valuation CTOS Digital

Stocks

Market Closed - BURSA MALAYSIA 11:59:26 29/10/2026 +03			5-day change	1st Jan Change
0.4050 ^MYR	+3.85%		+6.58%	-49.69%

10-28	CTOS Digital Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-15	Hong Leong Investment Bank Downgrades CTOS Digital to Hold From Buy; Price Target is MYR0.50	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,982	3,280	3,257	2,772	1,831	857.5	-	-
Change	-	-17.62%	-0.7%	-14.89%	-33.93%	-53.18%	-	-
Enterprise Value (EV) ¹	3,942	3,412	3,389	2,918	1,875	920.7	901.2	841.9
Change	-	-13.44%	-0.67%	-13.92%	-35.73%	-50.9%	-2.11%	-6.58%
P/E	86.2x	45.8x	27.6x	26.1x	17.5x	11.8x	10.3x	9.24x
PBR	12.9x	6.45x	5.42x	4.44x	2.98x	1.39x	1.34x	1.3x
PEG	-	1x	0.4x	-2.66x	-	-0.4x	0.7x	0.8x
Capitalization / Revenue	26x	16.8x	12.5x	9.09x	5.62x	2.58x	2.3x	2.11x
EV / Revenue	25.7x	17.5x	13x	9.57x	5.75x	2.77x	2.42x	2.07x
EV / EBITDA	68.6x	45.6x	34.2x	27.3x	22.2x	11.9x	9.11x	7.57x
EV / EBIT	77.9x	50x	38.2x	32.2x	26.8x	14.5x	10.6x	8.77x
EV / FCF	68.5x	46.6x	31x	29.3x	12.8x	12.6x	12.5x	9.64x
FCF Yield	1.46%	2.15%	3.23%	3.41%	7.82%	7.96%	7.98%	10.4%
Dividend per Share ²	0.0118	0.0188	0.0333	0.0325	0.027	0.0317	0.0272	0.0296
Rate of return	0.65%	1.32%	2.36%	2.71%	3.35%	8.13%	6.97%	7.6%
EPS ²	0.021	0.031	0.051	0.046	0.046	0.033	0.0379	0.0422
Distribution rate	56.3%	60.5%	65.3%	70.7%	58.7%	96.1%	71.7%	70.3%
Net sales ¹	153.2	194.8	261.4	304.8	326.1	332.8	373	406.4
EBITDA ¹	57.45	74.9	99.19	107	84.54	77.45	98.92	111.2
EBIT ¹	50.58	68.23	88.75	90.57	70.09	63.35	84.62	96.02
Net income ¹	42.98	71.44	118.4	106.3	104.9	80.2	89.22	100.9
Net Debt ¹	-40.03	132	132.2	145.6	43.79	63.15	43.7	-15.6
Reference price ²	1.8100	1.4200	1.4100	1.2000	0.8050	0.3900	0.3900	0.3900
Nbr of stocks (in thousands)	2,200,000	2,310,000	2,310,000	2,310,000	2,275,081	2,198,775	-	-
Announcement Date	1/21/22 A	1/31/23 A	1/31/24 A	2/24/25 A	1/29/26 A	-	-	-

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.($)
CTOS DIGITAL	11.83x	2.77x	11.89x	8.13%	210M
S&P GLOBAL, INC.	27.17x	9.66x	18.16x	0.87%	130B
MOODY'S CORPORATION	29.19x	10.63x	20.03x	0.87%	82.29B
THOMSON REUTERS CORPORATION	30.21x	6.71x	17.11x	2.22%	50.16B
MSCI, INC.	30.52x	14.07x	22.96x	1.33%	43.25B
EXPERIAN PLC	21.21x	4.28x	11.84x	1.99%	33.73B
WOLTERS KLUWER N.V.	16.1x	3.59x	10.76x	3.22%	20.82B
EQUIFAX INC.	26.96x	3.81x	11.93x	1.27%	20.6B
BROADRIDGE FINANCIAL SOLUTIONS, INC.	19.24x	2.87x	11.81x	2.44%	19.98B
COMPUTERSHARE LIMITED	22.04x	5.18x	12.93x	3.01%	17.48B
Average	23.45x	6.36x	14.94x	2.54%	41.88B
Weighted average by Cap.	26.64x	8.42x	17.19x	1.48%