|
Real-time
OTC Markets
07:52:19 22/10/2019 pm IST
|
5-day change | 1st Jan Change | ||
| 1.200 USD | -.--% |
|
+200.00% | +103.39% |
| 15/10 | Genting Details Use of Proceeds From MYR1.25 Billion Rights Issue | MT |
| 12/10 | Maybank Research Downgrades Genting to Sell from Buy; Price Target is MYR1.49 | MT |
Company Valuation: Genting
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 | 6,007 | - | - |
| Change | - | -4.07% | 3.13% | -16.45% | -21.76% | -48.34% | - | - |
| Enterprise Value (EV) 1 | 35,283 | 34,384 | 33,097 | 31,688 | 34,439 | 30,521 | 32,281 | 33,207 |
| Change | - | -2.55% | -3.74% | -4.26% | 8.68% | -11.38% | 5.77% | 2.87% |
| P/E | -13.1x | -57.5x | 19.1x | 16.8x | -1,007x | 11.6x | 8.55x | 7.12x |
| PBR | 0.57x | 0.54x | 0.53x | 0.46x | 0.39x | 0.2x | 0.2x | 0.19x |
| PEG | - | 0.7x | -0x | -3.32x | 10x | -0x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.33x | 0.77x | 0.66x | 0.54x | 0.42x | 0.2x | 0.18x | 0.17x |
| EV / Revenue | 2.61x | 1.54x | 1.22x | 1.14x | 1.24x | 0.99x | 0.98x | 0.97x |
| EV / EBITDA | 8.78x | 4.71x | 3.74x | 3.61x | 4.31x | 3.78x | 3.69x | 3.58x |
| EV / EBIT | 28.1x | 9.63x | 6.75x | 6.51x | 8.32x | 6.99x | 6.42x | 6.17x |
| EV / FCF | -6.25x | 6.58x | 6.85x | 9.9x | 30.2x | -22.7x | 17.5x | 13.1x |
| FCF Yield | -16% | 15.2% | 14.6% | 10.1% | 3.31% | -4.41% | 5.73% | 7.61% |
| Dividend per Share 2 | 0.11 | 0.16 | 0.15 | 0.11 | 0.05 | 0.0662 | 0.0698 | 0.0666 |
| Rate of return | 2.36% | 3.57% | 3.25% | 2.85% | 1.66% | 4.24% | 4.48% | 4.27% |
| EPS 2 | -0.3557 | -0.0779 | 0.2413 | 0.2291 | -0.003 | 0.1349 | 0.1824 | 0.2191 |
| Distribution rate | -30.9% | -205% | 62.2% | 48% | -1,667% | 49.1% | 38.3% | 30.4% |
| Net sales 1 | 13,530 | 22,384 | 27,119 | 27,717 | 27,712 | 30,686 | 32,809 | 34,337 |
| EBITDA 1 | 4,018 | 7,296 | 8,842 | 8,782 | 7,990 | 8,067 | 8,754 | 9,278 |
| EBIT 1 | 1,253 | 3,572 | 4,906 | 4,870 | 4,138 | 4,367 | 5,028 | 5,379 |
| Net income 1 | -1,370 | -299.9 | 929.2 | 882.9 | -11.56 | 520.2 | 701.9 | 844.8 |
| Net Debt 1 | 17,300 | 17,134 | 15,308 | 16,825 | 22,811 | 24,514 | 26,274 | 27,200 |
| Reference price 2 | 4.670 | 4.480 | 4.620 | 3.860 | 3.020 | 1.560 | 1.560 | 1.560 |
| Nbr of stocks (in thousands) | 38,50,576 | 38,50,576 | 38,50,576 | 38,50,576 | 38,50,576 | 38,50,576 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 29/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.1x | 6.45x | 15.11x | 1.56% | 2.71TCr | |
| 14.55x | 2.66x | 7.28x | 3.21% | 2.32TCr | |
| 13.21x | 2.21x | 7.75x | 5.63% | 1.79TCr | |
| 14.31x | 6.35x | 9.69x | 3.46% | 1.53TCr | |
| -79.06x | 1.38x | 9.47x | -.--% | 1.43TCr | |
| 12.73x | 2.05x | 7.9x | 9.47% | 1.1TCr | |
| -387.51x | 1.64x | 16.67x | -.--% | 1.04TCr | |
| 34.02x | 3.84x | 18.34x | 3.12% | 848.3Cr | |
| Average | -44.08x | 3.32x | 11.53x | 3.31% | 1.6TCr | |
| Weighted average by Cap. | -25.48x | 3.64x | 11.10x | 3.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3182 Stock
- GEBEY Stock
- Valuation Genting
Select your edition
All financial news and data tailored to specific country editions
