Valuation KPJ Healthcare

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:20:02 21/07/2026 pm IST			5-day change	1st Jan Change
3.170 ^MYR	-0.31%		-0.63%	+17.84%

14/07	Phillip Capital Starts KPJ Healthcare at Buy with MYR3.80 Price Target	MT
22/06	KPJ Healthcare Berhad Announces Resignation of Hana Binti AB Rahim @ Ali as Joint Secretary, Effective June 22, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,803	4,387	6,285	10,605	11,766	14,031	-	-
Change	-	-8.66%	43.27%	68.75%	10.94%	19.26%	-	-
Enterprise Value (EV) ¹	6,313	5,806	7,411	11,668	12,388	14,502	14,494	15,184
Change	-	-8.04%	27.65%	57.43%	6.17%	17.07%	-0.06%	4.77%
P/E	95.7x	26.9x	23.8x	30x	32.2x	34.5x	31.3x	28.4x
PBR	2.31x	2.06x	2.72x	4.34x	4.41x	4.66x	4.37x	4.06x
PEG	-	0x	0.4x	0.9x	10.45x	3.4x	3.1x	2.87x
Capitalization / Revenue	1.83x	1.48x	1.79x	2.7x	2.76x	3.07x	2.85x	2.63x
EV / Revenue	2.4x	1.96x	2.11x	2.97x	2.9x	3.18x	2.95x	2.84x
EV / EBITDA	11.9x	8.21x	9.11x	11.8x	11.8x	13.2x	12.2x	11.7x
EV / EBIT	25.2x	13.2x	13.9x	15.6x	16.8x	19.1x	17.3x	16.3x
EV / FCF	32.3x	25.7x	17.6x	25x	19.9x	26.4x	27x	28.2x
FCF Yield	3.1%	3.89%	5.67%	4.01%	5.03%	3.79%	3.71%	3.54%
Dividend per Share ²	0.0055	0.02	0.0335	0.0415	0.0423	0.0479	0.0534	0.0597
Rate of return	0.5%	1.98%	2.33%	1.71%	1.57%	1.51%	1.68%	1.88%
EPS ²	0.0116	0.0376	0.0604	0.0811	0.0836	0.092	0.1014	0.1115
Distribution rate	47.4%	53.2%	55.5%	51.2%	50.6%	52%	52.7%	53.5%
Net sales ¹	2,627	2,959	3,504	3,928	4,268	4,567	4,921	5,341
EBITDA ¹	529.5	706.8	813.3	987.8	1,048	1,096	1,189	1,299
EBIT ¹	250.5	439.2	531.7	748.7	736.8	760.2	837.9	932.4
Net income ¹	51.03	182.7	270.4	407.2	366	404.7	447.3	491.9
Net Debt ¹	1,510	1,419	1,127	1,062	621.9	470.6	462.3	1,153
Reference price ²	1.110	1.010	1.440	2.430	2.690	3.170	3.170	3.170
Nbr of stocks (in thousands)	43,26,852	43,43,221	43,64,301	43,64,301	43,73,851	44,26,302	-	-
Announcement Date	18/02/22	17/02/23	16/02/24	28/02/25	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.($)
KPJ HEALTHCARE	34.57x	3.18x	13.27x	1.51%	343.94Cr
IHH HEALTHCARE	32.79x	3.12x	13.96x	1.33%	1.84TCr
APOLLO HOSPITALS ENTERPRISE LIMITED	67.16x	5.29x	35.81x	0.26%	1.33TCr
AIER EYE HOSPITAL GROUP CO., LTD.	22.4x	3.2x	11.42x	1.89%	1.22TCr
ENCOMPASS HEALTH CORPORATION	18.26x	2.12x	9.92x	0.68%	1.12TCr
THE ENSIGN GROUP, INC.	24.32x	1.95x	16.26x	0.15%	997.13Cr
BANGKOK DUSIT MEDICAL SERVICES	19.01x	2.8x	11.51x	4.16%	925.5Cr
FORTIS HEALTHCARE LIMITED	52.44x	6.93x	28.94x	0.12%	744.69Cr
RAMSAY HEALTH CARE LIMITED	32.71x	0.88x	7.32x	1.97%	692.45Cr
PURE HEALTH HOLDING	12.44x	1.09x	7.15x	2.1%	674.57Cr
Average	31.61x	3.06x	15.56x	1.42%	987.96Cr
Weighted average by Cap.	32.48x	3.15x	16.30x	1.34%