Valuation Malakoff Corporation

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 09:54:27 09/06/2026 BST			5-day change	1st Jan Change
0.8600 ^MYR	+0.58%		-7.03%	+6.17%

05-28	Malakoff Corporation Berhad Announces Composition of Board Audit & Risk Management Committee, Effective May 28, 2026	CI
05-28	Malakoff Corporation 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	3,519	3,177	3,103	4,129	3,958	4,203	-	-
Change	-	-9.72%	-2.31%	33.07%	-4.14%	6.17%	-	-
Enterprise Value (EV) ¹	11,796	9,440	8,900	9,662	9,292	8,766	8,107	7,572
Change	-	-19.97%	-5.72%	8.56%	-3.83%	-5.66%	-7.51%	-6.6%
P/E ratio	13.8x	12.5x	-3.51x	19x	96.4x	21.4x	15.5x	14.3x
PBR	0.65x	0.57x	0.69x	0.92x	0.91x	0.92x	0.88x	0.87x
PEG	-	65.12x	0x	-0x	-1.2x	0x	0.4x	1.69x
Capitalization / Revenue	0.54x	0.31x	0.34x	0.46x	0.55x	0.5x	0.48x	0.48x
EV / Revenue	1.83x	0.91x	0.98x	1.08x	1.29x	1.05x	0.93x	0.86x
EV / EBITDA	5.64x	4.23x	10.6x	5.23x	5.79x	5.3x	4.63x	4.44x
EV / EBIT	13.9x	9.6x	-33.9x	12.3x	19.2x	13.2x	10.8x	10.6x
EV / FCF	7.46x	-39.2x	7.09x	13.8x	8.77x	7.36x	7.27x	7.7x
FCF Yield	13.4%	-2.55%	14.1%	7.23%	11.4%	13.6%	13.8%	13%
Dividend per Share ²	0.051	0.0525	0.03	0.044	-	0.0262	0.0389	0.0431
Rate of return	7.08%	8.08%	4.72%	5.21%	-	3.07%	4.55%	5.04%
EPS ²	0.0521	0.0522	-0.181	0.0444	0.0084	0.04	0.0551	0.0598
Distribution rate	97.9%	101%	-16.6%	99.1%	-	65.6%	70.6%	72.2%
Net sales ¹	6,463	10,355	9,067	8,970	7,209	8,343	8,699	8,759
EBITDA ¹	2,093	2,232	843.4	1,846	1,605	1,653	1,751	1,706
EBIT ¹	849	983	-262.8	785.6	483.1	664.8	748	717.1
Net income ¹	254.5	302.2	-837.2	268.7	96.06	196.9	274.8	299.3
Net Debt ¹	8,277	6,264	5,797	5,532	5,334	4,563	3,905	3,370
Reference price ²	0.7200	0.6500	0.6350	0.8450	0.8100	0.8550	0.8550	0.8550
Nbr of stocks (in thousands)	4,886,961	4,886,961	4,886,961	4,886,961	4,886,961	4,886,961	-	-
Announcement Date	23/02/22	23/02/23	23/02/24	21/02/25	25/02/26	-	-	-

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.($)
MALAKOFF CORPORATION	21.23x	1.04x	5.3x	3.1%	1.04B
HUANENG POWER INTERNATIONAL, INC.	10.17x	1.98x	8.12x	4.8%	17.96B
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD.	14.17x	-	-	-	11.78B
JSW ENERGY LIMITED	40.24x	7.99x	14.32x	0.39%	10.98B
BEIJING JINGNENG POWER CO., LTD.	16.04x	-	-	-	8.72B
SHAANXI ENERGY INVESTMENT CO., LTD.	13.47x	-	-	-	6.64B
WINTIME ENERGY GROUP CO.,LTD.	49.43x	-	-	0.58%	5.57B
JIANGSU GUOXIN CORP. LTD.	13.28x	-	-	-	5.33B
Average	22.25x	3.67x	9.25x	2.22%	8.5B
Weighted average by Cap.	20.42x	4.15x	10.29x	2.73%