Valuation YTL Corporation

Equities

Market Closed - BURSA MALAYSIA Other stock markets 09:59:37 11/05/2026 BST			5-day change	1st Jan Change
2.320 ^MYR	+2.65%		+13.73%	+13.73%

02-26	YTL Corporation logs qtrly revenue 7.59 bln RGT	RE
02-26	YTL Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,181	6,414	11,403	37,965	26,249	26,952	-	-
Change	-	-10.69%	77.78%	232.95%	-30.86%	2.68%	-	-
Enterprise Value (EV)	7,181	6,414	11,403	68,305	26,249	26,952	26,952	26,952
Change	-	-10.69%	77.78%	499.03%	-61.57%	2.68%	0%	0%
P/E ratio	-18.9x	12.1x	11.1x	18x	14.8x	17.4x	17.8x	14.5x
PBR	0.56x	0.5x	0.8x	2.33x	1.47x	1.69x	1.6x	1.5x
PEG	-	-0x	0.1x	0x	-0.8x	-1.1x	-7.89x	0.6x
Capitalization / Revenue	0.41x	0.27x	0.39x	1.24x	0.85x	0.81x	0.78x	0.7x
EV / Revenue	0x	0x	0x	0x	0x	0.81x	0.78x	0.7x
EV / EBITDA	0x	0x	0x	0x	0x	3.31x	3.01x	2.63x
EV / EBIT	0x	0x	0x	0x	0x	4.4x	-	-
EV / FCF	0x	-0x	0x	0x	-0x	89.5x	359x	70.6x
FCF Yield	14.3%	-11.6%	23%	7.41%	-1%	1.12%	0.28%	1.42%
Dividend per Share ²	0.025	0.03	0.04	0.045	0.05	0.05	0.05	0.05
Rate of return	3.82%	5.13%	3.85%	1.3%	2.16%	2.16%	2.16%	2.16%
EPS ²	-0.0347	0.0484	0.0933	0.1917	0.1569	0.133	0.13	0.16
Distribution rate	-72%	62%	42.9%	23.5%	31.9%	37.6%	38.5%	31.3%
Net sales ¹	17,356	24,161	29,508	30,529	30,818	33,376	34,608	38,395
EBITDA ¹	3,530	4,427	6,269	8,829	8,164	8,148	8,942	10,251
EBIT ¹	1,798	2,739	4,572	7,108	6,356	6,129	-	-
Net income ¹	-368.7	530.5	1,029	2,142	1,880	1,714	1,709	2,068
Net Debt	-	-	-	30,340	-	-	-	-
Reference price ²	0.655	0.585	1.040	3.450	2.320	2.320	2.320	2.320
Nbr of stocks (in thousands)	10,964,088	10,964,086	10,964,086	11,004,401	11,314,278	11,617,155	-	-
Announcement Date	08/09/21	25/08/22	24/08/23	21/08/24	21/08/25	-	-	-

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 CORPORATION	16.99x	-	-	2.21%	6.7B
NATIONAL GRID PLC	16.36x	5.69x	13.22x	3.78%	86.58B
ENGIE	14.24x	1.53x	8.12x	5.14%	77.26B
ABU DHABI NATIONAL ENERGY COMPANY	36.72x	5.56x	15.67x	1.7%	71.94B
SEMPRA	18.16x	6.7x	14.81x	2.88%	59.83B
EON SE	17.1x	1.12x	9.51x	3.29%	55.13B
RWE AG	21.66x	2.59x	9.96x	2.23%	48.91B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.75x	5x	12.88x	3.45%	38.44B
ACWA POWER COMPANY	50.33x	19.69x	30.39x	0.51%	37.8B
Average	23.26x	5.99x	14.32x	2.8%	53.62B
Weighted average by Cap.	22.68x	5.33x	13.54x	3.06%