Valuation Genting

Stocks

Market Closed - BURSA MALAYSIA 11:57:17 21/10/2026 +03			5-day change	1st Jan Change
1.430 ^MYR	0.00%		+0.70%	-52.65%

10-15	Genting Details Use of Proceeds From MYR1.25 Billion Rights Issue	MT
10-12	Maybank Research Downgrades Genting to Sell from Buy; Price Target is MYR1.49	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,982	17,251	17,790	14,863	11,629	5,506	-	-
Change	-	-4.07%	3.13%	-16.45%	-21.76%	-52.65%	-	-
Enterprise Value (EV) ¹	35,283	34,384	33,097	31,688	34,439	30,020	31,780	32,707
Change	-	-2.55%	-3.74%	-4.26%	8.68%	-12.83%	5.86%	2.91%
P/E	-13.1x	-57.5x	19.1x	16.8x	-1,007x	10.6x	7.84x	6.53x
PBR	0.57x	0.54x	0.53x	0.46x	0.39x	0.18x	0.18x	0.18x
PEG	-	0.7x	-0x	-3.32x	10x	-0x	0.2x	0.3x
Capitalization / Revenue	1.33x	0.77x	0.66x	0.54x	0.42x	0.18x	0.17x	0.16x
EV / Revenue	2.61x	1.54x	1.22x	1.14x	1.24x	0.98x	0.97x	0.95x
EV / EBITDA	8.78x	4.71x	3.74x	3.61x	4.31x	3.72x	3.63x	3.53x
EV / EBIT	28.1x	9.63x	6.75x	6.51x	8.32x	6.87x	6.32x	6.08x
EV / FCF	-6.25x	6.58x	6.85x	9.9x	30.2x	-22.3x	17.2x	12.9x
FCF Yield	-16%	15.2%	14.6%	10.1%	3.31%	-4.48%	5.82%	7.73%
Dividend per Share ²	0.11	0.16	0.15	0.11	0.05	0.0662	0.0698	0.0666
Rate of return	2.36%	3.57%	3.25%	2.85%	1.66%	4.63%	4.88%	4.66%
EPS ²	-0.3557	-0.0779	0.2413	0.2291	-0.003	0.1349	0.1824	0.2191
Distribution rate	-30.9%	-205%	62.2%	48%	-1,667%	49.1%	38.3%	30.4%
Net sales ¹	13,530	22,384	27,119	27,717	27,712	30,686	32,809	34,337
EBITDA ¹	4,018	7,296	8,842	8,782	7,990	8,067	8,754	9,278
EBIT ¹	1,253	3,572	4,906	4,870	4,138	4,367	5,028	5,379
Net income ¹	-1,370	-299.9	929.2	882.9	-11.56	520.2	701.9	844.8
Net Debt ¹	17,300	17,134	15,308	16,825	22,811	24,514	26,274	27,200
Reference price ²	4.670	4.480	4.620	3.860	3.020	1.430	1.430	1.430
Nbr of stocks (in thousands)	3,850,576	3,850,576	3,850,576	3,850,576	3,850,576	3,850,576	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/29/24 A	2/27/25 A	2/26/26 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.($)
GENTING	10.6x	0.98x	3.72x	4.63%	1.35B
ARISTOCRAT LEISURE LIMITED	24.61x	6.33x	14.85x	1.59%	26.52B
LAS VEGAS SANDS CORP.	13.64x	2.69x	7.24x	3.12%	24.72B
GALAXY ENTERTAINMENT GROUP LIMITED	13.69x	2.31x	8.11x	5.43%	18.53B
EVOLUTION AB	13.49x	6.28x	9.56x	3.75%	15.4B
FLUTTER ENTERTAINMENT PLC	-81.03x	1.33x	9.16x	-.--%	13.71B
SANDS CHINA LTD.	13.03x	2.13x	8.05x	8.93%	11.67B
DRAFTKINGS INC.	-757.4x	1.61x	16.09x	-.--%	10.17B
THE LOTTERY CORPORATION LIMITED	33.58x	3.81x	18.15x	3.16%	8.33B
Average	-79.53x	3.05x	10.55x	3.4%	14.49B
Weighted average by Cap.	-53.02x	3.58x	10.81x	3.18%