Valuation ICON Properties plc

Stocks

End-of-day quote Malawi S.E. Other stock markets 2026-07-14			5-day change	1st Jan Change
17.02 ^MWK	0.00%		0.00%	+6.38%

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ICON PROPERTIES PLC	-	-	-	-	65.58M
MITSUBISHI ESTATE CO., LTD.	21.07x	4.29x	17.6x	1.19%	31.25B
EMAAR PROPERTIES	5.74x	0.67x	1.37x	8.7%	27.67B
MITSUI FUDOSAN CO., LTD.	14.27x	3.1x	14.88x	2.46%	25.64B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.33x	6.87x	18.44x	1.4%	21.75B
DLF LIMITED	32.18x	15.26x	49.41x	1.28%	17.3B
ALDAR PROPERTIES	7.4x	1.64x	5.3x	2.98%	16.63B
AZRIELI GROUP LTD.	9.53x	28.06x	-	2.31%	16.35B
HONGKONG LAND HOLDINGS LIMITED	27.06x	11.07x	26.73x	3.71%	15.3B
Average	16.57x	8.87x	19.10x	3%	19.11B
Weighted average by Cap.	16.09x	7.57x	17.50x	3.13%