Valuation OSK Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:56:08 2026-10-16 EDT			5-day change	1st Jan Change
1.650 ^MYR	-1.79%		-1.20%	+3.12%

08-28	OSK Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-28	Osk Holdings Berhad Announces Appointment of Ong Seow Wuen as Joint Secretary, Effective September 1, 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	5,104	-	-
Change	-	10.92%	28.5%	43.55%	34.83%	3.12%	-	-
Enterprise Value (EV) ¹	1,794	2,234	5,073	6,658	8,444	9,212	9,724	10,519
Change	-	24.53%	127.08%	31.24%	26.82%	9.09%	5.57%	8.17%
P/E	4.51x	4.66x	5.48x	6.84x	8.59x	8.25x	7.57x	6.85x
PBR	-	0.35x	0.42x	0.57x	0.72x	0.69x	0.66x	0.61x
PEG	-	0.64x	0.59x	0.5x	1.17x	1.11x	0.84x	0.6x
Capitalization / Revenue	-	1.51x	1.61x	2.21x	2.67x	2.13x	2.11x	1.86x
EV / Revenue	-	1.69x	3.2x	4.02x	4.55x	3.84x	4.02x	3.84x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	8.98x	17x	20x	23.7x	20.9x	20.6x	18.6x
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%	3.94%	4.24%	4.55%
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	472.2	565.2
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	1.650	1.650	1.650
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	8.25x	3.84x	-	3.94%	1.25B
VINGROUP	58.12x	-	-	-	62.26B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
CHINA RESOURCES LAND LIMITED	8.48x	1.49x	8.31x	4.17%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.13x	3.98x	16.02x	1.35%	27.97B
EMAAR PROPERTIES	5.67x	0.75x	1.55x	9.12%	27.58B
MITSUI FUDOSAN CO., LTD.	13.88x	3.09x	14.79x	2.52%	25.59B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.85B
VINHOMES	8.18x	2.92x	6.81x	-.--%	19.35B
ALPHA DHABI HOLDING	7.52x	0.83x	3.03x	2.97%	19.24B
Average	15.06x	2.58x	8.71x	3.58%	27.09B
Weighted average by Cap.	21.71x	2.60x	9.15x	3.69%