Valuation AmFirst Real Estate Investment Trust

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-08-17 EDT			5-day change	1st Jan Change
0.3550 ^MYR	0.00%		+1.43%	+12.70%

06-07	AmFirst Real Estate Investment Trust entered into a conditional sale and purchase agreement to acquire 46-Storey Office Building in Kuala Lumpur from AmBank (M) Berhad for approximately MYR 330 million.	CI
04-22	AmFirst Real Estate Investment Trust Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	291.7	260.8	226.5	219.6	199.1	209.4
Change	-	-10.59%	-13.16%	-3.03%	-9.38%	5.17%
Enterprise Value (EV) ¹	1,105	1,072	979.5	975.9	962.1	974.5
Change	-	-2.91%	-8.66%	-0.37%	-1.41%	1.29%
P/E	107x	48.8x	16x	8.57x	8.08x	6.89x
PBR	0.35x	0.32x	0.28x	0.27x	0.24x	0.25x
PEG	-	0.5x	0x	0.1x	-2.13x	0.3x
Capitalization / Revenue	2.71x	2.62x	2.19x	2.16x	1.9x	1.9x
EV / Revenue	10.3x	10.8x	9.46x	9.61x	9.17x	8.83x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	20.5x	20.2x	18.9x	19.7x	18.2x	17.8x
EV / FCF	153x	81.5x	67.3x	49.9x	95.3x	-3.11x
FCF Yield	0.65%	1.23%	1.49%	2%	1.05%	-32.1%
Dividend per Share ²	0.0282	0.0302	0.027	0.02	0.024	0.0287
Rate of return	6.64%	7.95%	8.18%	6.25%	8.28%	9.41%
EPS ²	0.003969	0.007787	0.0207	0.0373	0.0359	0.0443
Distribution rate	711%	388%	131%	53.6%	66.8%	64.8%
Net sales ¹	107.7	99.72	103.5	101.5	104.9	110.3
EBITDA	-	-	-	-	-	-
EBIT ¹	53.77	53.13	51.78	49.52	52.93	54.7
Net income ¹	2.725	5.345	14.2	25.62	24.65	30.38
Net Debt ¹	812.8	811.5	753	756.2	763.1	765.2
Reference price ²	0.4250	0.3800	0.3300	0.3200	0.2900	0.3050
Nbr of stocks (in thousands)	686,402	686,402	686,402	686,402	686,402	686,402
Announcement Date	5/31/21	5/31/22	5/31/23	6/28/24	6/16/25	7/27/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMFIRST REAL ESTATE INVESTMENT TRUST	-	-	-	-	59.64M
REALTY INCOME CORPORATION	40.38x	15.8x	16.14x	5.2%	59.18B
SEGRO PLC	16.95x	23.57x	28.48x	3.4%	17.61B
UNIBAIL-RODAMCO-WESTFIELD SE	8.99x	12.5x	14.84x	5.33%	17.31B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.46x	16.99x	24.39x	4.93%	15.12B
KLÉPIERRE	10.49x	13.89x	16.52x	5.07%	12.89B
MERLIN PROPERTIES SOCIMI, S.A.	9.45x	21.61x	29.24x	2.94%	10.4B
FEDERAL REALTY INVESTMENT TRUST	28.14x	11.17x	17.54x	3.85%	10.29B
CAPITALAND ASCENDAS REIT	15.54x	12x	18.66x	6.19%	9.53B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.8x	7.22x	11.75x	5.98%	8.39B
Average	19.69x	14.97x	19.73x	4.77%	16.08B
Weighted average by Cap.	25.19x	15.66x	19.02x	4.85%