Valuation Axis Real Estate Investment Trust

Stocks

Market Closed - BURSA MALAYSIA 04:58:16 2026-08-17 EDT			5-day change	1st Jan Change
1.840 ^MYR	-1.08%		+2.22%	-4.17%

07-30	Axis Real Estate Investment Trust Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-30	Axis Real Estate Investment Trust Announces Second Interim Income Distribution for the Period from April 1, 2026 to June 30, 2026, Payable on August 28, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,171	2,937	3,128	3,478	3,888	3,726	-	-
Change	-	-7.36%	6.49%	11.19%	11.78%	-4.17%	-	-
Enterprise Value (EV) ¹	4,160	4,440	4,631	5,108	5,543	5,407	5,458	5,510
Change	-	6.74%	4.31%	10.29%	8.53%	-2.46%	0.93%	0.96%
P/E	14.1x	15.4x	14.3x	14.7x	13.8x	17.2x	16x	15.6x
PBR	1.25x	1.14x	1.11x	1.05x	1.14x	1.08x	1.08x	1.08x
PEG	-	-1x	1.87x	-2.63x	0.8x	-0.7x	2.13x	5.25x
Capitalization / Revenue	12.9x	10.3x	10.8x	10.8x	10.7x	9.9x	9.34x	9.11x
EV / Revenue	16.9x	15.6x	16.1x	15.9x	15.2x	14.4x	13.7x	13.5x
EV / EBITDA	22.9x	20.8x	22.2x	21.2x	20.1x	18.2x	17.1x	18.2x
EV / EBIT	23x	20.9x	22.2x	21.2x	20.1x	19.2x	18.4x	18.2x
EV / FCF	-55.4x	26x	178x	-16.2x	31.1x	24.1x	19.8x	18.7x
FCF Yield	-1.81%	3.85%	0.56%	-6.17%	3.21%	4.15%	5.06%	5.36%
Dividend per Share ²	0.0949	0.0975	0.0865	0.0927	0.1055	0.1034	0.1119	0.1142
Rate of return	4.89%	5.45%	4.83%	5.36%	5.49%	5.62%	6.08%	6.21%
EPS ²	0.138	0.1161	0.125	0.118	0.1396	0.1067	0.1147	0.1181
Distribution rate	68.8%	84%	69.2%	78.6%	75.6%	97%	97.6%	96.7%
Net sales ¹	246.2	284.2	288.4	322.2	365	376.2	399.1	409
EBITDA ¹	181.7	213.4	208.8	241.5	276.1	297.3	319.1	302.2
EBIT ¹	181.1	212.8	208.3	241.1	275.8	282	296.1	302.3
Net income ¹	200.4	190.1	217.8	210	282.1	212.4	232.1	239.6
Net Debt ¹	988.6	1,503	1,503	1,630	1,656	1,681	1,732	1,785
Reference price ²	1.940	1.790	1.790	1.730	1.920	1.840	1.840	1.840
Nbr of stocks (in thousands)	1,634,524	1,641,054	1,747,492	2,010,492	2,024,895	2,024,895	-	-
Announcement Date	1/20/22	1/19/23	1/23/24	1/24/25	1/28/26	-	-	-

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.($)
AXIS REAL ESTATE INVESTMENT TRUST	17.43x	14.48x	18.32x	5.56%	922M
DUBAI RESIDENTIAL REIT	4.93x	10.39x	11.98x	7%	4.46B
AL-'AQAR HEALTHCARE REIT	15.2x	6.62x	-	6.27%	240M
Average	12.52x	10.49x	15.15x	6.28%	1.87B
Weighted average by Cap.	7.42x	10.90x	13.07x	6.73%