Valuation LPI Capital

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:50:03 15/06/2026 +03			5-day change	1st Jan Change
15.28 ^MYR	+0.79%		+1.33%	+2.28%

06-05	MIDF Amanah Downgrades LPI Capital to Neutral from Buy; Price Target is MYR15.62	MT
04-28	LPI Capital posts qtrly profit attributable of 99.5 mln rgt	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,601	5,036	4,765	5,004	5,952	6,087	-	-
Change	-	-10.1%	-5.38%	5.02%	18.95%	2.28%	-	-
Enterprise Value (EV)	5,601	5,036	4,765	5,004	5,952	6,087	6,087	6,087
Change	-	-10.1%	-5.38%	5.02%	18.95%	2.28%	0%	0%
P/E Ratio	16.3x	18.2x	15.2x	13.3x	16.2x	15.1x	14.1x	12.3x
PBR	2.62x	2.31x	2.09x	2.07x	2.42x	2.64x	2.55x	2.38x
PEG	-	-0.9x	1.1x	0.7x	-6.55x	1.72x	1.98x	0.9x
Capitalization / Revenue	3.59x	3.09x	2.5x	2.6x	2.82x	2.88x	2.72x	2.42x
EV / Revenue	0x	0x	0x	0x	0x	2.88x	2.72x	2.42x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	0x	-	-	0x	0x	17.6x	13x	-
FCF Yield	4.2%	-	-	2.55%	7.87%	5.68%	7.68%	-
Dividend per Share ²	0.74	0.6	0.66	0.8	0.8	1.818	0.9185	1.027
Rate of return	5.26%	4.75%	5.52%	6.37%	5.35%	12%	6.06%	6.77%
EPS ²	0.8652	0.6943	0.7875	0.9466	0.9232	1.004	1.076	1.228
Distribution rate	85.5%	86.4%	83.8%	84.5%	86.7%	181%	85.4%	83.6%
Net sales ¹	1,561	1,629	1,905	1,927	2,112	2,113	2,236	2,512
EBITDA	-	-	-	-	-	-	-	-
EBIT	436.2	373.9	-	-	-	-	-	-
Net income ¹	344.7	276.6	313.7	377.1	367.8	400.6	428.8	489.6
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.06	12.64	11.96	12.56	14.94	15.16	15.16	15.16
Nbr of stocks (in thousands)	398,383	398,383	398,383	398,383	398,383	398,383	-	-
Announcement Date	2/7/22 A	2/7/23 A	2/26/24 A	2/14/25 A	2/24/26 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.($)
LPI CAPITAL	15.1x	-	-	11.99%	1.49B
TOKIO MARINE HOLDINGS, INC.	19.6x	1.67x	-	2.97%	85.66B
THE TRAVELERS COMPANIES, INC.	10.86x	-	-	1.57%	64.74B
THE ALLSTATE CORPORATION	8x	-	-	1.95%	57.05B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.83x	1.03x	-	3.66%	41.64B
AMERICAN INTERNATIONAL GROUP, INC.	11.04x	-	-	2.58%	40.16B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.06x	-	-	0.96%	37.36B
INTACT FINANCIAL CORPORATION	16.8x	2.11x	-	2.13%	35.19B
SOMPO HOLDINGS, INC.	10x	0.92x	-	2.44%	34.25B
ARCH CAPITAL GROUP LTD.	9.08x	2.12x	-	0.22%	31.9B
Average	11.84x	1.57x		3.05%	42.94B
Weighted average by Cap.	12.20x	1.57x		2.19%