Valuation ICON Properties plc

Stocks

End-of-day quote Malawi S.E. Other stock markets 2026-07-28			5-day change	1st Jan Change
17.00 ^MWK	0.00%		-0.06%	+6.25%

04-29	ICON Properties plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-09-21	ICON Properties plc Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	70,140	81,964	86,105	79,826	119,238	120,574
Change	-	16.86%	5.05%	-7.29%	49.37%	1.12%
Enterprise Value (EV) ¹	69,169	81,844	77,851	76,241	115,939	111,161
Change	-	18.32%	-4.88%	-2.07%	52.07%	-4.12%
P/E	9.68x	9.53x	10x	4.78x	6.22x	4.94x
PBR	0.95x	1.01x	0.98x	0.77x	0.99x	0.84x
PEG	-	0.5x	107.79x	0.1x	0.4x	0.2x
Capitalization / Revenue	12.9x	15.5x	16.5x	14.2x	17.8x	15.3x
EV / Revenue	12.7x	15.5x	14.9x	13.6x	17.3x	14.1x
EV / EBITDA	22x	-	34x	31.4x	41.8x	42.9x
EV / EBIT	22x	25.8x	34x	31.4x	41.9x	43.4x
EV / FCF	6.11x	-154x	-948x	20.6x	67.1x	65.9x
FCF Yield	16.4%	-0.65%	-0.11%	4.86%	1.49%	1.52%
Dividend per Share ²	0.21	0.23	0.24	0.25	0.27	0.29
Rate of return	2%	1.87%	1.86%	2.09%	1.51%	1.61%
EPS ²	1.085	1.288	1.289	2.501	2.868	3.656
Distribution rate	19.4%	17.9%	18.6%	10%	9.41%	7.93%
Net sales ¹	5,436	5,294	5,232	5,617	6,706	7,880
EBITDA ¹	3,143	-	2,290	2,432	2,773	2,591
EBIT ¹	3,140	3,171	2,287	2,428	2,770	2,564
Net income ¹	7,249	8,605	8,613	16,706	19,159	24,424
Net Debt ¹	-970.6	-119.3	-8,254	-3,585	-3,299	-9,413
Reference price ²	10.50	12.27	12.89	11.95	17.85	18.05
Nbr of stocks (in thousands)	6,680,000	6,680,000	6,680,000	6,680,000	6,680,000	6,680,000
Announcement Date	5/12/20	4/30/21	11/11/22	7/26/23	7/5/24	6/30/25

¹MWK in Million²MWK

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.($)
ICON PROPERTIES PLC	-	-	-	-	65.5M
SUN HUNG KAI PROPERTIES LIMITED	15.78x	4.97x	13.37x	3.21%	44.9B
MITSUBISHI ESTATE CO., LTD.	20.45x	4.21x	17.18x	1.22%	30.13B
CHINA RESOURCES LAND LIMITED	8.47x	1.48x	7.57x	4.16%	29.81B
EMAAR PROPERTIES	5.69x	0.63x	1.31x	8.85%	27.19B
MITSUI FUDOSAN CO., LTD.	14.69x	3.15x	15.08x	2.39%	26.11B
CK ASSET HOLDINGS LIMITED	9.19x	2.37x	7.3x	3.8%	21.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.17x	6.87x	18.36x	1.4%	21.34B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.27x	1.65x	14.29x	3.68%	18.7B
Average	12.46x	3.17x	11.81x	3.59%	24.43B
Weighted average by Cap.	12.87x	3.28x	11.78x	3.59%