Valuation YTL POWER INTL

Stocks

Delayed BURSA MALAYSIA 07:07:41 29/10/2026 +03			5-day change	1st Jan Change
5.320 ^MYR	+0.95%		+0.57%	+60.73%

09-24	YTL Power International Berhad Announces Appointment of Yeoh Keong Yeow as Alternate Executive Director, Effective September 24, 2026	CI
09-24	YTL Power International Berhad Announces Appointment of Yeoh Keong Wei as Alternate Executive Director, Effective September 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,631	5,550	10,533	39,504	33,583	46,014	-	-
Change	-	-1.44%	89.78%	275.06%	-14.99%	37.02%	-	-
Enterprise Value (EV) ¹	25,630	26,073	32,183	63,043	59,592	74,052	78,880	80,325
Change	-	1.73%	23.44%	95.89%	-5.47%	24.26%	5.05%	1.83%
P/E	-38.6x	4.44x	5.27x	11.4x	14.7x	22.6x	20.8x	17.7x
PBR	0.42x	0.39x	0.63x	1.97x	1.59x	1.64x	1.9x	1.76x
PEG	-	-0x	0.1x	0.2x	-0.4x	-0.7x	1.4x	1x
Capitalization / Revenue	0.52x	0.31x	0.48x	1.77x	1.54x	1.64x	1.93x	1.79x
EV / Revenue	2.38x	1.47x	1.47x	2.82x	2.73x	3.36x	3.31x	3.12x
EV / EBITDA	10.5x	7.98x	6.63x	9.24x	10.6x	14.3x	11.8x	10.7x
EV / EBIT	21x	12.6x	8.71x	11.2x	13.8x	20.4x	17.3x	15.4x
EV / FCF	-61.2x	-28.7x	27x	55.4x	-25.6x	-13.5x	-32.6x	-18.1x
FCF Yield	-1.63%	-3.48%	3.71%	1.8%	-3.9%	-7.41%	-3.06%	-5.53%
Dividend per Share ²	0.025	0.045	0.06	0.07	0.08	0.08	0.0882	0.0927
Rate of return	3.6%	6.57%	4.62%	1.45%	2.01%	1.91%	1.67%	1.76%
EPS ²	-0.018	0.1544	0.2466	0.4215	0.2709	0.1852	0.2531	0.297
Distribution rate	-139%	29.1%	24.3%	16.6%	29.5%	43.2%	34.9%	31.2%
Net sales ¹	10,783	17,794	21,893	22,321	21,807	22,023	23,814	25,724
EBITDA ¹	2,436	3,268	4,857	6,824	5,639	5,165	6,694	7,541
EBIT ¹	1,223	2,066	3,695	5,635	4,321	3,623	4,563	5,228
Net income ¹	-143.1	1,258	2,022	3,464	2,398	1,686	2,330	2,742
Net Debt ¹	19,999	20,523	21,651	23,539	26,009	37,835	32,866	34,311
Reference price ²	0.695	0.685	1.300	4.820	3.980	5.270	5.270	5.270
Nbr of stocks (in thousands)	8,102,157	8,102,155	8,102,154	8,195,863	8,437,959	8,731,318	-	-
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 POWER INTL	23.1x	3.3x	12.68x	1.47%	10.89B
NATIONAL GRID PLC	13.56x	5.83x	12.37x	4.08%	81.68B
ENGIE	12.17x	1.41x	7.33x	6.09%	63.33B
SEMPRA	16.24x	6.43x	14.24x	3.11%	55.59B
EON SE	16.96x	1.18x	9.74x	3.19%	54.08B
RWE AG	19.13x	2.68x	8.94x	2.28%	45.57B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.51x	5x	9.61x	4.49%	37.43B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.26x	4.84x	12.67x	3.7%	36.29B
ACWA POWER COMPANY	62.19x	17.7x	34.56x	0.28%	32.05B
NATURGY ENERGY GROUP, S.A.	13.94x	2.01x	7.42x	5.96%	31.43B
Average	21.10x	5.04x	12.96x	3.46%	44.83B
Weighted average by Cap.	18.95x	4.77x	12.26x	3.75%