Valuation OSK Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-07-29 EDT			5-day change	1st Jan Change
1.970 ^MYR	+0.51%		+1.03%	+23.12%

06-15	Osk Rf Sdn. Bhd. Obtains Moneylending Licence from Kementerian Perumahan Dan Kerajaan Tempatan	CI
05-29	OSK Holdings Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,794	1,990	2,557	3,671	4,949	6,094	-	-
Change	-	10.92%	28.5%	43.55%	34.83%	23.13%	-	-
Enterprise Value (EV) ¹	1,794	2,234	5,073	6,658	8,444	10,202	10,714	11,509
Change	-	24.53%	127.08%	31.24%	26.82%	20.81%	5.03%	7.41%
P/E	4.51x	4.66x	5.48x	6.84x	8.59x	9.85x	9.04x	8.17x
PBR	-	0.35x	0.42x	0.57x	0.72x	0.82x	0.79x	0.73x
PEG	-	0.64x	0.59x	0.5x	1.17x	1.33x	1x	0.8x
Capitalization / Revenue	-	1.51x	1.61x	2.21x	2.67x	2.54x	2.52x	2.22x
EV / Revenue	-	1.69x	3.2x	4.02x	4.55x	4.25x	4.43x	4.2x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	8.98x	17x	20x	23.7x	23.1x	22.8x	20.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.04	0.0467	0.0533	0.06	0.065	0.07	0.075
Rate of return	-	6.22%	5.65%	4.49%	3.75%	3.3%	3.55%	3.81%
EPS ²	0.1287	0.1381	0.1509	0.1735	0.1862	0.2	0.218	0.241
Distribution rate	-	29%	30.9%	30.7%	32.2%	32.5%	32.1%	31.1%
Net sales ¹	-	1,321	1,588	1,658	1,856	2,400	2,419	2,743
EBITDA	-	-	324.2	-	-	-	-	-
EBIT ¹	-	248.7	298.8	333	356.8	441.6	470.2	558.6
Net income ¹	398.2	427.2	467	538.6	576	618.3	674.8	746.8
Net Debt ¹	-	244.2	2,516	2,988	3,495	4,108	4,621	5,415
Reference price ²	0.580	0.643	0.827	1.187	1.600	1.970	1.970	1.970
Nbr of stocks (in thousands)	3,093,156	3,093,156	3,093,156	3,093,156	3,093,153	3,093,153	-	-
Announcement Date	2/28/22	2/27/23	2/27/24	2/27/25	2/27/26	-	-	-

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.($)
OSK HOLDINGS	9.8x	4.24x	-	3.32%	1.48B
SUN HUNG KAI PROPERTIES LIMITED	15.72x	4.95x	13.32x	3.23%	44.72B
CHINA RESOURCES LAND LIMITED	8.68x	1.5x	7.67x	4.06%	30.54B
MITSUBISHI ESTATE CO., LTD.	20.21x	4.18x	17.06x	1.23%	29.77B
EMAAR PROPERTIES	5.64x	0.62x	1.27x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	14.76x	3.15x	15.12x	2.38%	26.23B
CK ASSET HOLDINGS LIMITED	9.15x	2.36x	7.27x	3.81%	21.58B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.97x	6.82x	18.24x	1.42%	21.05B
ALPHA DHABI HOLDING	7.83x	0.87x	3.16x	2.85%	20.04B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.26x	1.65x	14.29x	3.68%	18.7B
Average	11.70x	3.03x	10.82x	3.49%	24.11B
Weighted average by Cap.	12.38x	3.07x	11.02x	3.53%