Valuation LPI Capital

Stocks

Market Closed - BURSA MALAYSIA 11:50:02 12/11/2026 +03			5-day change	1st Jan Change
12.94 ^MYR	-0.15%		-0.31%	-13.39%

10-27	LPI Capital Bhd Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-19	MS&AD Insurance Group Holdings Reportedly May Acquire 44% stake in LPI Capital from Public Bank	CI

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	5,155	-	-
Change	-	-10.1%	-5.38%	5.02%	18.95%	-13.39%	-	-
Enterprise Value (EV)	5,601	5,036	4,765	5,004	5,952	5,155	5,155	5,155
Change	-	-10.1%	-5.38%	5.02%	18.95%	-13.39%	0%	0%
P/E	16.3x	18.2x	15.2x	13.3x	16.2x	14.1x	12.5x	11.6x
PBR	2.62x	2.31x	2.09x	2.07x	2.42x	2.03x	2.08x	2.03x
PEG	-	-0.9x	1.1x	0.7x	-6.55x	-73.96x	1x	1.41x
Capitalization / Revenue	3.59x	3.09x	2.5x	2.6x	2.82x	2.44x	2.3x	2.1x
EV / Revenue	0x	0x	0x	0x	0x	2.44x	2.3x	2.1x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.74	0.6	0.66	0.8	0.8	1.652	1.186	0.9424
Rate of return	5.26%	4.75%	5.52%	6.37%	5.35%	12.7%	9.15%	7.27%
EPS ²	0.8652	0.6943	0.7875	0.9466	0.9232	0.9214	1.034	1.118
Distribution rate	85.5%	86.4%	83.8%	84.5%	86.7%	179%	115%	84.3%
Net sales ¹	1,561	1,629	1,905	1,927	2,112	2,112	2,243	2,452
EBITDA	-	-	-	-	-	-	-	-
EBIT	436.2	373.9	-	-	-	-	-	-
Net income ¹	344.7	276.6	313.7	377.1	367.8	366.8	411.9	446.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.06	12.64	11.96	12.56	14.94	12.96	12.96	12.96
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LPI CAPITAL	14.06x	-	-	12.75%	1.27B
PROGRESSIVE CORPORATION	12.55x	-	-	4.14%	135B
TOKIO MARINE HOLDINGS, INC.	17.98x	2.09x	-	2.79%	106B
THE TRAVELERS COMPANIES, INC.	11.03x	-	-	1.21%	81.87B
THE ALLSTATE CORPORATION	6.9x	-	-	1.66%	64.88B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	8.73x	0.63x	-	4.65%	49.62B
MS&AD INSURANCE GROUP HOLDINGS, INC.	11.74x	1.2x	-	3.29%	47.04B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	4.53x	0.56x	-	5.18%	44.05B
FAIRFAX FINANCIAL HOLDINGS LIMITED	10.45x	-	-	0.81%	43.42B
AMERICAN INTERNATIONAL GROUP, INC.	12.51x	-	-	2.35%	42.95B
Average	11.05x	1.12x		3.88%	62B
Weighted average by Cap.	11.59x	1.35x		2.97%