Valuation Eastern & Oriental

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:55:52 2026-08-06 EDT			5-day change	1st Jan Change
0.7400 ^MYR	-1.33%		-0.67%	+0.68%

07-31	Eastern & Oriental Berhad and Majestic Gen Sdn Bhd Announce Acquisition of Prime Freehold Jalan Kia Peng Site for Residential Development	CI
06-26	Eastern & Oriental Seeks Share Buyback, Transactions Authority Renewal	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	761.9	471.1	2,096	2,129	1,683	1,845	-	-
Change	-	-38.16%	344.95%	1.55%	-20.95%	9.65%	-	-
Enterprise Value (EV)	761.9	471.1	2,096	2,129	1,683	1,845	1,845	1,845
Change	-	-38.16%	344.95%	1.55%	-20.95%	9.65%	0%	0%
P/E	11.8x	18.1x	22.1x	12.9x	7.75x	6.79x	5.13x	6.73x
PBR	0.43x	0.26x	0.97x	0.92x	0.66x	0.53x	0.5x	0.47x
PEG	-	-0.3x	0x	0.3x	0.2x	0.3x	0.2x	-0.3x
Capitalization / Revenue	5.42x	1.48x	4.96x	2.87x	1.94x	1.75x	1.4x	1.55x
EV / Revenue	0x	0x	0x	0x	0x	1.75x	1.4x	1.55x
EV / EBITDA	0x	0x	0x	0x	0x	4.65x	3.77x	4.07x
EV / EBIT	0x	0x	0x	0x	0x	4.95x	3.96x	4.33x
EV / FCF	-	-	-	-	-0x	41.9x	22.8x	-
FCF Yield	-	-	-	-	-16.8%	2.38%	4.39%	-
Dividend per Share ²	-	-	-	0.01	0.01	0.0195	0.0267	0.03
Rate of return	-	-	-	1.17%	1.48%	2.64%	3.6%	4.05%
EPS ²	0.0445	0.0177	0.0476	0.0664	0.0871	0.109	0.1443	0.11
Distribution rate	-	-	-	15.1%	11.5%	17.9%	18.5%	27.3%
Net sales ¹	140.5	318.1	422.8	741.1	867.6	1,055	1,319	1,189
EBITDA ¹	132	104	234.7	235.4	312.8	397.1	489.1	453
EBIT ¹	113.4	81.79	214.4	212.2	290.4	372.6	465.5	426
Net income ¹	64.07	44.54	133.6	168.6	221.2	267.8	363.8	281
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.5250	0.3200	1.0500	0.8550	0.6750	0.7400	0.7400	0.7400
Nbr of stocks (in thousands)	1,451,146	1,472,172	1,996,320	2,489,736	2,492,943	2,493,314	-	-
Announcement Date	5/25/22	5/31/23	5/28/24	5/28/25	5/26/26	-	-	-

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.($)
EASTERN & ORIENTAL	6.88x	-	-	2.6%	457M
SUN HUNG KAI PROPERTIES LIMITED	15.81x	4.97x	13.39x	3.21%	44.96B
CHINA RESOURCES LAND LIMITED	8.7x	1.5x	7.85x	4.08%	30.07B
MITSUBISHI ESTATE CO., LTD.	18.88x	4.02x	16.4x	1.32%	28.9B
EMAAR PROPERTIES	6.02x	0.74x	1.53x	8.36%	28.78B
MITSUI FUDOSAN CO., LTD.	13.7x	3.04x	14.59x	2.56%	25.3B
ALPHA DHABI HOLDING	8.43x	0.93x	3.4x	2.65%	21.55B
CK ASSET HOLDINGS LIMITED	9.12x	2.36x	7.24x	3.82%	21.5B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.1x	6.63x	17.74x	1.51%	20.59B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.11x	1.64x	14.19x	3.74%	18.42B
Average	11.17x	2.87x	10.70x	3.39%	24.05B
Weighted average by Cap.	12.04x	3.00x	10.75x	3.54%