|
Market Closed -
BURSA MALAYSIA
04:52:04 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 1.810 MYR | -0.55% |
|
+0.56% | -5.73% |
| 08-27 | Axis Real Estate Investment Trust Completes Acquisition of Distribution Centre Within Bandar Saujana Putra Selangor | CI |
| 08-26 | Axis REIT to Buy Three Land Parcels for MYR61 Million | MT |
Company Valuation: Axis Real Estate Investment Trust
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 | 3,665 | - | - |
| Change | - | -7.36% | 6.49% | 11.19% | 11.78% | -5.73% | - | - |
| Enterprise Value (EV) 1 | 4,160 | 4,440 | 4,631 | 5,108 | 5,543 | 5,346 | 5,397 | 5,450 |
| Change | - | 6.74% | 4.31% | 10.29% | 8.53% | -3.56% | 0.95% | 0.97% |
| P/E | 14.1x | 15.4x | 14.3x | 14.7x | 13.8x | 17x | 15.8x | 15.3x |
| PBR | 1.25x | 1.14x | 1.11x | 1.05x | 1.14x | 1.07x | 1.07x | 1.07x |
| PEG | - | -1x | 1.87x | -2.63x | 0.8x | -0.7x | 2.12x | 5.11x |
| Capitalization / Revenue | 12.9x | 10.3x | 10.8x | 10.8x | 10.7x | 9.74x | 9.18x | 8.96x |
| EV / Revenue | 16.9x | 15.6x | 16.1x | 15.9x | 15.2x | 14.2x | 13.5x | 13.3x |
| EV / EBITDA | 22.9x | 20.8x | 22.2x | 21.2x | 20.1x | 18x | 16.9x | 18x |
| EV / EBIT | 23x | 20.9x | 22.2x | 21.2x | 20.1x | 19x | 18.2x | 18x |
| EV / FCF | -55.4x | 26x | 178x | -16.2x | 31.1x | 23.8x | 19.6x | 18.4x |
| FCF Yield | -1.81% | 3.85% | 0.56% | -6.17% | 3.21% | 4.2% | 5.11% | 5.42% |
| Dividend per Share 2 | 0.0949 | 0.0975 | 0.0865 | 0.0927 | 0.1055 | 0.1035 | 0.1119 | 0.1142 |
| Rate of return | 4.89% | 5.45% | 4.83% | 5.36% | 5.49% | 5.72% | 6.18% | 6.31% |
| 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 | 319.2 | 302.2 |
| EBIT 1 | 181.1 | 212.8 | 208.3 | 241.1 | 275.8 | 282.1 | 296.1 | 302.2 |
| Net income 1 | 200.4 | 190.1 | 217.8 | 210 | 282.1 | 212.4 | 232.1 | 239.5 |
| Net Debt 1 | 988.6 | 1,503 | 1,503 | 1,630 | 1,656 | 1,681 | 1,732 | 1,784 |
| Reference price 2 | 1.940 | 1.790 | 1.790 | 1.730 | 1.920 | 1.810 | 1.810 | 1.810 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.06x | 14.26x | 18.05x | 5.69% | 903M | |
| 80.9x | 12.85x | 34.63x | 1.35% | 168B | |
| 58.94x | 11.84x | 23.04x | 2.04% | 100B | |
| 24x | 10.33x | 15.62x | 4.27% | 77.98B | |
| 62.42x | 11.9x | 22.06x | 2.77% | 65.5B | |
| 28.33x | 13.02x | 18.23x | 4.21% | 53.36B | |
| 159.73x | 8.18x | 22.49x | 2.39% | 44.58B | |
| 60.45x | 6.34x | 17.06x | 3.16% | 33.19B | |
| 34.52x | 11.35x | 17.01x | 6.34% | 28.54B | |
| 28.52x | 13.9x | 16.9x | 4.88% | 28.2B | |
| Average | 55.49x | 11.40x | 20.51x | 3.71% | 60.03B | |
| Weighted average by Cap. | 63.12x | 11.54x | 23.83x | 2.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5106 Stock
- Valuation Axis Real Estate Investment Trust
Select your edition
All financial news and data tailored to specific country editions
