YTL Corporation Berhad

TSE:1773 Stock Report

Market Cap: JP¥750.4b

YTL Corporation Berhad Valuation

Is 1773 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 1773 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 1773 (¥70) is trading below our estimate of fair value (¥318.17)

Significantly Below Fair Value: 1773 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1773?

Key metric: As 1773 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1773. This is calculated by dividing 1773's market cap by their current earnings.
What is 1773's PE Ratio?
PE Ratio10.2x
EarningsRM 2.14b
Market CapRM 21.74b

Price to Earnings Ratio vs Peers

How does 1773's PE Ratio compare to its peers?

The above table shows the PE ratio for 1773 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average6.5x
9508 Kyushu Electric Power Company
8x6.1%JP¥727.7b
9506 Tohoku Electric Power Company
3.7x-4.3%JP¥659.7b
9501 Tokyo Electric Power Company Holdings
8.8x19.2%JP¥936.3b
9502 Chubu Electric Power Company
5.4x-5.5%JP¥1.3t
1773 YTL Corporation Berhad
10.2x10.4%JP¥21.7b

Price-To-Earnings vs Peers: 1773 is expensive based on its Price-To-Earnings Ratio (10.2x) compared to the peer average (6.5x).

Price to Earnings Ratio vs Industry

How does 1773's PE Ratio compare vs other companies in the Global Integrated Utilities Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
1773 10.2xIndustry Avg. 17.5xNo. of Companies8PE0816243240+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 1773 is good value based on its Price-To-Earnings Ratio (10.2x) compared to the Global Integrated Utilities industry average (17.6x).

Price to Earnings Ratio vs Fair Ratio

What is 1773's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1773 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio10.2x
Fair PE Ratio12.3x

Price-To-Earnings vs Fair Ratio: 1773 is good value based on its Price-To-Earnings Ratio (10.2x) compared to the estimated Fair Price-To-Earnings Ratio (12.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 1773 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥70.00
JP¥126.05
+80.1%
9.3%JP¥145.79JP¥115.87n/a4
Nov ’25JP¥70.00
JP¥119.98
+71.4%
9.3%JP¥138.77JP¥110.29n/a4
Oct ’25JP¥89.00
JP¥119.98
+34.8%
9.3%JP¥138.77JP¥110.29n/a4
Sep ’25JP¥98.00
JP¥119.98
+22.4%
9.3%JP¥138.77JP¥110.29n/a4
Aug ’25JP¥114.00
JP¥122.13
+7.1%
9.4%JP¥138.12JP¥109.77n/a4
Jul ’25JP¥121.00
JP¥126.33
+4.4%
9.4%JP¥142.87JP¥113.55n/a4
Jun ’25JP¥124.00
JP¥123.51
-0.4%
9.4%JP¥139.67JP¥111.01n/a4
May ’25JP¥102.00
JP¥93.49
-8.3%
13.4%JP¥108.48JP¥73.95n/a4
Apr ’25JP¥85.00
JP¥95.15
+11.9%
33.5%JP¥147.24JP¥66.50n/a4
Mar ’25JP¥82.00
JP¥79.03
-3.6%
13.9%JP¥94.64JP¥66.25n/a4
Feb ’25JP¥71.00
JP¥67.44
-5.0%
14.4%JP¥82.55JP¥55.45n/a4
Jan ’25JP¥58.00
JP¥62.97
+8.6%
7.9%JP¥66.95JP¥55.95n/a3
Dec ’24JP¥49.00
JP¥62.97
+28.5%
7.9%JP¥66.95JP¥55.95n/a3
Nov ’24JP¥44.00
JP¥56.99
+29.5%
16.7%JP¥66.49JP¥44.01JP¥70.003
Oct ’24JP¥46.00
JP¥56.99
+23.9%
16.7%JP¥66.49JP¥44.01JP¥89.003
Sep ’24JP¥49.00
JP¥52.06
+6.2%
15.8%JP¥60.26JP¥43.86JP¥98.002
Aug ’24JP¥36.00
JP¥35.54
-1.3%
9.9%JP¥39.05JP¥32.03JP¥114.002
Jul ’24JP¥31.00
JP¥35.54
+14.7%
9.9%JP¥39.05JP¥32.03JP¥121.002
Jun ’24JP¥28.00
JP¥31.32
+11.9%
2.4%JP¥32.09JP¥30.56JP¥124.002
May ’24JP¥20.00
JP¥21.71
+8.5%
17.7%JP¥25.56JP¥17.86JP¥102.002
Apr ’24JP¥18.00
JP¥21.71
+20.6%
17.7%JP¥25.56JP¥17.86JP¥85.002
Mar ’24JP¥17.00
JP¥21.71
+27.7%
17.7%JP¥25.56JP¥17.86JP¥82.002
Feb ’24JP¥18.00
JP¥21.71
+20.6%
17.7%JP¥25.56JP¥17.86JP¥71.002
Jan ’24JP¥18.00
JP¥21.71
+20.6%
17.7%JP¥25.56JP¥17.86JP¥58.002
Dec ’23JP¥18.00
JP¥21.71
+20.6%
17.7%JP¥25.56JP¥17.86JP¥49.002
Nov ’23JP¥18.00
JP¥17.92
-0.4%
30.2%JP¥24.27JP¥11.06JP¥44.003

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

ToellLtd

JP¥14.5b

Engages in the production, wholesale, and retail of liquefied petroleum gas (LPG) in Japan and internationally.

3361

JP¥768.00

7D

-1.2%

1Y

10.2%

K&O Energy Group

JP¥79.3b

Engages in the development, production, supply, and sale of natural gas and iodine in Japan.

1663

JP¥2,976.00

7D

-2.7%

1Y

36.7%

Hokkaido Gas

JP¥48.6b

Engages in gas, and heat and power supply businesses in Japan.

9534

JP¥551.00

7D

2.0%

1Y

21.1%