Valuation Genting

Stocks

Delayed BURSA MALAYSIA 12:53:59 18/08/2026 pm IST			5-day change	1st Jan Change
2.250 ^MYR	-1.32%		+1.82%	-25.83%

22/05	MIDF Amanah Downgrades Genting to Hold from Buy; Price Target is MYR2.35	MT
21/05	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	8,779	-	-
Change	-	-4.07%	3.13%	-16.45%	-21.76%	-24.5%	-	-
Enterprise Value (EV) ¹	35,283	34,384	33,097	31,688	34,439	29,279	33,551	29,129
Change	-	-2.55%	-3.74%	-4.26%	8.68%	-14.98%	14.59%	-13.18%
P/E	-13.1x	-57.5x	19.1x	16.8x	-1,007x	12.5x	9.5x	8.56x
PBR	0.57x	0.54x	0.53x	0.46x	0.39x	0.27x	0.27x	0.27x
PEG	-	0.7x	-0x	-3.32x	10x	-0x	0.3x	0.8x
Capitalization / Revenue	1.33x	0.77x	0.66x	0.54x	0.42x	0.3x	0.28x	0.26x
EV / Revenue	2.61x	1.54x	1.22x	1.14x	1.24x	0.99x	1.06x	0.88x
EV / EBITDA	8.78x	4.71x	3.74x	3.61x	4.31x	3.48x	3.76x	3.15x
EV / EBIT	28.1x	9.63x	6.75x	6.51x	8.32x	6.57x	6.66x	5.61x
EV / FCF	-6.25x	6.58x	6.85x	9.9x	30.2x	16.2x	-21.9x	13.1x
FCF Yield	-16%	15.2%	14.6%	10.1%	3.31%	6.16%	-4.56%	7.62%
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%	3.69%	3.45%	3.56%
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	2.280	2.280	2.280
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

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.($)
GENTING	12.47x	0.99x	3.48x	3.69%	216.16Cr
ARISTOCRAT LEISURE LIMITED	25.05x	6.45x	15.12x	1.56%	2.74TCr
GALAXY ENTERTAINMENT GROUP LIMITED	14.35x	2.41x	8.4x	5.14%	1.93TCr
FLUTTER ENTERTAINMENT PLC	535.23x	1.5x	10.1x	-.--%	1.67TCr
EVOLUTION AB	13.32x	6.09x	9.25x	3.77%	1.58TCr
SANDS CHINA LTD.	15.34x	2.5x	9.28x	7%	1.5TCr
DRAFTKINGS INC.	238.68x	1.96x	18.05x	-.--%	1.26TCr
THE LOTTERY CORPORATION LIMITED	34.69x	3.79x	18.94x	2.98%	847.92Cr
SUPER GROUP (SGHC) LIMITED	15.27x	2.25x	8.26x	2.38%	662.02Cr
Average	100.49x	3.11x	11.21x	2.95%	1.38TCr
Weighted average by Cap.	111.09x	3.68x	11.93x	2.86%