Valuation Genting

Stocks

Delayed BURSA MALAYSIA Other stock markets 05:28:49 15/07/2026 BST			5-day change	1st Jan Change
2.210 ^MYR	+0.45%		-0.90%	-26.82%

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	8,471	-	-
Change	-	-4.07%	3.13%	-16.45%	-21.76%	-27.15%	-	-
Enterprise Value (EV) ¹	35,283	34,384	33,097	31,688	34,439	28,971	33,243	28,821
Change	-	-2.55%	-3.74%	-4.26%	8.68%	-15.88%	14.75%	-13.3%
P/E	-13.1x	-57.5x	19.1x	16.8x	-1,007x	12x	9.16x	8.26x
PBR	0.57x	0.54x	0.53x	0.46x	0.39x	0.26x	0.26x	0.26x
PEG	-	0.7x	-0x	-3.32x	10x	-0x	0.3x	0.8x
Capitalization / Revenue	1.33x	0.77x	0.66x	0.54x	0.42x	0.29x	0.27x	0.26x
EV / Revenue	2.61x	1.54x	1.22x	1.14x	1.24x	0.98x	1.05x	0.87x
EV / EBITDA	8.78x	4.71x	3.74x	3.61x	4.31x	3.44x	3.73x	3.11x
EV / EBIT	28.1x	9.63x	6.75x	6.51x	8.32x	6.5x	6.6x	5.55x
EV / FCF	-6.25x	6.58x	6.85x	9.9x	30.2x	16.1x	-21.7x	13x
FCF Yield	-16%	15.2%	14.6%	10.1%	3.31%	6.22%	-4.6%	7.7%
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%	3.82%	3.57%	3.69%
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	2.200	2.200	2.200
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.($)
GENTING	12.04x	0.98x	3.44x	3.82%	2.08B
ARISTOCRAT LEISURE LIMITED	24.09x	6.19x	14.52x	1.63%	25.81B
FLUTTER ENTERTAINMENT PLC	47.25x	1.6x	10.35x	-.--%	18.82B
GALAXY ENTERTAINMENT GROUP LIMITED	12.57x	2.03x	7.2x	5.05%	17.36B
EVOLUTION AB	11.8x	5.27x	8.05x	4.38%	13.85B
SANDS CHINA LTD.	11.73x	2.28x	8.04x	7.6%	13.61B
DRAFTKINGS INC.	98.2x	1.92x	17.04x	-.--%	12.51B
THE LOTTERY CORPORATION LIMITED	35.43x	3.91x	19.48x	2.88%	8.74B
SUPER GROUP (SGHC) LIMITED	17.02x	2.68x	10.05x	2.19%	7.52B
Average	30.01x	2.98x	10.91x	3.06%	13.37B
Weighted average by Cap.	31.12x	3.40x	11.48x	2.85%