Valuation YTL Corporation

Stocks

Delayed BURSA MALAYSIA 07:24:07 01/09/2026 +03			5-day change	1st Jan Change
2.450 ^MYR	-1.21%		+1.24%	+20.10%

08-20	YTL Corporation Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-20	YTL Corporation Berhad reports Written Offs Results for the Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,181	6,414	11,403	37,965	26,249	28,811	-	-
Change	-	-10.69%	77.78%	232.95%	-30.86%	9.76%	-	-
Enterprise Value (EV)	7,181	6,414	11,403	68,305	26,249	28,811	28,811	28,811
Change	-	-10.69%	77.78%	499.03%	-61.57%	9.76%	0%	0%
P/E	-18.9x	12.1x	11.1x	18x	14.8x	17.4x	19.1x	15.5x
PBR	0.56x	0.5x	0.8x	2.33x	1.47x	1.29x	1.7x	1.58x
PEG	-	-0x	0.1x	0x	-0.8x	-0.7x	-4.71x	0.7x
Capitalization / Revenue	0.41x	0.27x	0.39x	1.24x	0.85x	0.75x	0.79x	0.73x
EV / Revenue	0x	0x	0x	0x	0x	0.86x	0.79x	0.73x
EV / EBITDA	0x	0x	0x	0x	0x	3.37x	3x	2.57x
EV / EBIT	0x	0x	0x	0x	0x	4.86x	-	-
EV / FCF	0x	-0x	0x	0x	-0x	-24.1x	22.3x	-12.4x
FCF Yield	14.3%	-11.6%	23%	7.41%	-1%	-16.8%	4.48%	-8.08%
Dividend per Share ²	0.025	0.03	0.04	0.045	0.05	0.06	0.05	0.05
Rate of return	3.82%	5.13%	3.85%	1.3%	2.16%	2.94%	2.02%	2.02%
EPS ²	-0.0347	0.0484	0.0933	0.1917	0.1569	0.1174	0.13	0.16
Distribution rate	-72%	62%	42.9%	23.5%	31.9%	51.1%	38.5%	31.3%
Net sales ¹	17,356	24,161	29,508	30,529	30,818	31,614	36,434	39,300
EBITDA ¹	3,530	4,427	6,269	8,829	8,164	7,866	9,598	11,219
EBIT ¹	1,798	2,739	4,572	7,108	6,356	5,891	-	-
Net income ¹	-368.7	530.5	1,029	2,142	1,880	1,438	1,761	2,140
Net Debt	-	-	-	30,340	-	-	-	-
Reference price ²	0.655	0.585	1.040	3.450	2.320	2.480	2.480	2.480
Nbr of stocks (in thousands)	10,964,088	10,964,086	10,964,086	11,004,401	11,314,278	11,617,449	-	-
Announcement Date	9/8/21 A	8/25/22 A	8/24/23 A	8/21/24 A	8/21/25 A	8/20/26 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.($)
YTL CORPORATION	18.3x	-	-	2.02%	7.16B
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.42B
NATIONAL GRID PLC	13.07x	5.59x	11.97x	4.23%	78.89B
ENGIE	13.03x	1.46x	7.61x	5.74%	69.48B
SEMPRA	16.75x	6.47x	13.89x	3.12%	53.42B
EON SE	16.3x	1.12x	9.3x	3.31%	54.05B
RWE AG	20.1x	2.65x	9.26x	2.23%	48.4B
ACWA POWER COMPANY	64.79x	21.22x	36.1x	0.23%	39.16B
DUBAI ELECTRICITY AND WATER AUTHORITY	15.96x	5x	9.74x	4.57%	36.75B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.38x	4.84x	12.7x	3.65%	36.55B
Average	23.27x	6.07x	14.18x	3.08%	50.53B
Weighted average by Cap.	22.94x	5.59x	13.64x	3.26%