Valuation Kim Loong Resources

Stocks

Market Closed - BURSA MALAYSIA 08:50:01 26/10/2026 GMT			5-day change	1st Jan Change
2.510 ^MYR	+1.21%		-3.09%	+6.81%

10-21	Kim Loong Resources Berhad Reports Group Production Results for the Month of September 2026	CI
10-13	TA Securities Holdings Upgrades Kim Loong Resources to Hold From Sell; Price Target is MYR2.82	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,641	1,731	1,985	2,316	2,360	2,474	-	-
Change	-	5.47%	14.7%	16.64%	1.93%	4.82%	-	-
Enterprise Value (EV) ¹	1,641	1,390	1,618	2,141	2,113	2,159	2,044	1,925
Change	-	-15.33%	16.44%	32.35%	-1.33%	2.19%	-5.34%	-5.85%
P/E	11.8x	10.7x	13.4x	14.3x	13.9x	12.9x	12.6x	11.2x
PBR	-	2.08x	2.29x	2.63x	2.5x	2.49x	2.35x	2.24x
PEG	-	0.7x	-1.45x	1.64x	3.49x	1x	6.14x	0.9x
Capitalization / Revenue	-	0.91x	1.3x	1.38x	1.29x	1.18x	1.14x	1.03x
EV / Revenue	-	0.73x	1.06x	1.27x	1.16x	1.03x	0.94x	0.8x
EV / EBITDA	-	4.71x	5.79x	7.98x	6.53x	7.61x	7.02x	4.98x
EV / EBIT	-	5.44x	7.44x	9.52x	7.83x	7.37x	6.34x	5.88x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.14	0.15	0.13	0.15	0.14	0.15	0.15	0.17
Rate of return	8.24%	8.38%	6.37%	6.33%	5.83%	5.98%	5.98%	6.77%
EPS ²	0.1446	0.1678	0.1523	0.1656	0.1722	0.195	0.199	0.224
Distribution rate	96.8%	89.4%	85.4%	90.6%	81.3%	76.9%	75.4%	75.9%
Net sales ¹	-	1,908	1,526	1,684	1,824	2,097	2,180	2,400
EBITDA ¹	-	295.1	279.2	268.2	323.4	283.6	291.2	386.1
EBIT ¹	-	255.2	217.5	225	269.8	292.9	322.3	327.4
Net income ¹	137.2	162.6	147.7	161.8	169.1	191.8	195.5	220.7
Net Debt ¹	-	-341.4	-367.3	-174.4	-247.3	-314.8	-430.2	-549.7
Reference price ²	1.700	1.790	2.040	2.370	2.400	2.510	2.510	2.510
Nbr of stocks (in thousands)	965,415	967,016	973,218	977,141	983,502	985,751	-	-
Announcement Date	29/03/22	29/03/23	26/03/24	26/03/25	26/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KIM LOONG RESOURCES	12.72x	1.02x	7.51x	6.05%	598M
MUYUAN FOODS GROUP CO., LTD.	-154.89x	2.04x	18.37x	0.14%	35.1B
WENS FOODSTUFF GROUP CO., LTD.	-26.83x	1.37x	79.28x	0.27%	15.8B
GUANGDONG HAID GROUP CO., LIMITED	17.5x	0.47x	9.13x	2.98%	10.29B
CHAROEN POKPHAND FOODS	8.91x	1.09x	8.97x	4.54%	4.83B
NEW HOPE LIUHE CO.,LTD.	-16.02x	0.67x	17.64x	0.13%	4.57B
FUJIAN WANCHEN FOOD GROUP CO., LTD.	10.24x	0.28x	3.84x	1.87%	4.11B
JIANGXI ZHENGBANG TECHNOLOGY CO., LTD.	-20.64x	-	-	-	3.99B
HEILONGJIANG AGRICULTURE COMPANY LIMITED	19.55x	-	-	3.6%	3.7B
Average	-16.61x	0.99x	20.68x	2.45%	9.22B
Weighted average by Cap.	-68.33x	1.44x	28.36x	1.1%