Valuation PBA Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:50:02 13/07/2026 +03			5-day change	1st Jan Change
1.990 ^MYR	+1.02%		0.00%	+5.29%

06-16	PBA Holdings Bhd Announces Retirement of Dato' Agatha Foo Tet Sin as Member of Nomination and Remuneration Committee, Effective June 16, 2026	CI
06-16	PBA Holdings Bhd Announces Retirement of Agatha Foo Tet Sin as Non Independent and Non Executive Director, Effective June 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	286.3	274.7	251.6	483.3	741.4	625.6
Change	-	-4.05%	-8.43%	92.1%	53.42%	-15.63%
Enterprise Value (EV) ¹	424.4	375.8	299.6	478.7	684.6	595.2
Change	-	-11.45%	-20.29%	59.82%	43.01%	-13.07%
P/E	11.6x	7.48x	3.26x	14.1x	5.14x	5.46x
PBR	0.41x	0.37x	0.28x	0.52x	0.7x	0.54x
PEG	-	0.2x	0x	-0.3x	0x	-0.3x
Capitalization / Revenue	0.85x	0.82x	0.72x	1.14x	1.41x	1.1x
EV / Revenue	1.26x	1.12x	0.86x	1.13x	1.3x	1.05x
EV / EBITDA	3.95x	3.61x	2.89x	3.35x	3.02x	2.45x
EV / EBIT	9.51x	9.15x	7.26x	5.94x	4.34x	3.59x
EV / FCF	-256x	9.46x	4.73x	8.14x	17.5x	-23.1x
FCF Yield	-0.39%	10.6%	21.1%	12.3%	5.73%	-4.33%
Dividend per Share ²	0.0225	0.0225	0.03	0.035	0.045	0.05
Rate of return	2.6%	2.71%	3.95%	2.4%	2.01%	2.65%
EPS ²	0.0748	0.111	0.233	0.1038	0.4356	0.3461
Distribution rate	30.1%	20.3%	12.9%	33.7%	10.3%	14.4%
Net sales ¹	336.3	334.8	348	423.6	527.6	568.4
EBITDA ¹	107.4	104.2	103.8	143.1	226.8	243.1
EBIT ¹	44.63	41.1	41.28	80.55	157.6	165.7
Net income ¹	24.76	36.74	77.12	34.35	144.2	114.5
Net Debt ¹	138.1	101.1	47.99	-4.511	-56.78	-30.41
Reference price ²	0.865	0.830	0.760	1.460	2.240	1.890
Nbr of stocks (in thousands)	330,998	330,998	330,997	330,996	330,995	330,994
Announcement Date	4/30/21 A	4/29/22 A	4/28/23 A	4/30/24 A	4/30/25 A	4/30/26 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.($)
PBA HOLDINGS	-	-	-	-	160M
AMERICAN WATER WORKS COMPANY, INC.	21.49x	7.72x	13.37x	2.69%	25.52B
GUANGDONG INVESTMENT LIMITED	10.21x	2.81x	5.29x	6.33%	6.32B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	19.45x	4.15x	9.98x	2.13%	5.01B
BEIJING ENTERPRISES WATER GROUP LIMITED	13.16x	4.19x	13.09x	7.7%	2.95B
H2O AMERICA	21.85x	5.47x	13.47x	2.87%	2.57B
COMPANHIA DE SANEAMENTO DO PARANÁ - SANEPAR	8.53x	2.27x	5.53x	4.31%	2.24B
MANILA WATER COMPANY, INC.	6.47x	5.86x	8.49x	6.12%	1.67B
WATERBRIDGE INFRASTRUCTURE LLC	374.56x	3.67x	7.21x	0.6%	1.58B
Average	59.47x	4.52x	9.55x	4.09%	5.34B
Weighted average by Cap.	29.86x	5.90x	11.20x	3.56%