Valuation Genting OTC Markets

Stocks

Real-time OTC Markets Other stock markets 15:22:19 22/10/2019 BST			5-day change	1st Jan Change
1.200 ^USD	-.--%		+200.00%	+103.39%

05-22	MIDF Amanah Downgrades Genting to Hold from Buy; Price Target is MYR2.35	MT
05-21	Genting Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,982	17,251	17,790	14,863	11,629	8,317	-	-
Change	-	-4.07%	3.13%	-16.45%	-21.76%	-28.48%	-	-
Enterprise Value (EV) ¹	35,283	34,384	33,097	31,688	34,439	28,817	33,089	28,667
Change	-	-2.55%	-3.74%	-4.26%	8.68%	-16.33%	14.83%	-13.36%
P/E	-13.1x	-57.5x	19.1x	16.8x	-1,007x	11.8x	9x	8.11x
PBR	0.57x	0.54x	0.53x	0.46x	0.39x	0.25x	0.26x	0.26x
PEG	-	0.7x	-0x	-3.32x	10x	-0x	0.3x	0.7x
Capitalization / Revenue	1.33x	0.77x	0.66x	0.54x	0.42x	0.28x	0.26x	0.25x
EV / Revenue	2.61x	1.54x	1.22x	1.14x	1.24x	0.97x	1.05x	0.86x
EV / EBITDA	8.78x	4.71x	3.74x	3.61x	4.31x	3.42x	3.71x	3.1x
EV / EBIT	28.1x	9.63x	6.75x	6.51x	8.32x	6.47x	6.57x	5.53x
EV / FCF	-6.25x	6.58x	6.85x	9.9x	30.2x	16x	-21.6x	12.9x
FCF Yield	-16%	15.2%	14.6%	10.1%	3.31%	6.25%	-4.62%	7.74%
Dividend per Share ²	0.11	0.16	0.15	0.11	0.05	0.0841	0.0786	0.0811
Rate of return	2.36%	3.57%	3.25%	2.85%	1.66%	3.89%	3.64%	3.76%
EPS ²	-0.3557	-0.0779	0.2413	0.2291	-0.003	0.1828	0.2401	0.2664
Distribution rate	-30.9%	-205%	62.2%	48%	-1,667%	46%	32.7%	30.5%
Net sales ¹	13,530	22,384	27,119	27,717	27,712	29,648	31,615	33,218
EBITDA ¹	4,018	7,296	8,842	8,782	7,990	8,419	8,920	9,255
EBIT ¹	1,253	3,572	4,906	4,870	4,138	4,455	5,034	5,188
Net income ¹	-1,370	-299.9	929.2	882.9	-11.56	703.1	924.4	1,029
Net Debt ¹	17,300	17,134	15,308	16,825	22,811	20,499	24,772	20,350
Reference price ²	4.670	4.480	4.620	3.860	3.020	2.160	2.160	2.160
Nbr of stocks (in thousands)	3,850,576	3,850,576	3,850,576	3,850,576	3,850,576	3,850,576	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-

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.($)
ARISTOCRAT LEISURE LIMITED	24.18x	6.22x	14.57x	1.62%	25.96B
GALAXY ENTERTAINMENT GROUP LIMITED	13.68x	2.28x	8.1x	4.6%	18.75B
FLUTTER ENTERTAINMENT PLC	46.92x	1.57x	10.22x	-.--%	18.36B
SANDS CHINA LTD.	14.52x	2.49x	9.32x	6.82%	14.9B
EVOLUTION AB	12.61x	5.74x	8.73x	4%	14.6B
DRAFTKINGS INC.	100.43x	1.86x	16.7x	-.--%	11.96B
THE LOTTERY CORPORATION LIMITED	34.68x	3.81x	18.99x	2.97%	8.45B
SUPER GROUP (SGHC) LIMITED	16.82x	2.64x	9.85x	2.22%	7.45B
Average	32.98x	3.33x	12.06x	2.78%	15.05B
Weighted average by Cap.	31.27x	3.55x	11.77x	2.74%