Valuation OSK Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:50:02 2026-09-14 EDT			5-day change	1st Jan Change
1.920 ^MYR	+2.67%		+2.13%	+20.00%

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	5,784	-	-
Change	-	10.92%	28.5%	43.55%	34.83%	16.88%	-	-
Enterprise Value (EV) ¹	1,794	2,234	5,073	6,658	8,444	9,892	10,405	11,199
Change	-	24.53%	127.08%	31.24%	26.82%	17.14%	5.18%	7.64%
P/E	4.51x	4.66x	5.48x	6.84x	8.59x	9.35x	8.58x	7.76x
PBR	-	0.35x	0.42x	0.57x	0.72x	0.78x	0.75x	0.69x
PEG	-	0.64x	0.59x	0.5x	1.17x	1.26x	0.95x	0.7x
Capitalization / Revenue	-	1.51x	1.61x	2.21x	2.67x	2.41x	2.39x	2.11x
EV / Revenue	-	1.69x	3.2x	4.02x	4.55x	4.12x	4.3x	4.08x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	8.98x	17x	20x	23.7x	22.4x	22x	19.8x
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%	3.48%	3.74%	4.01%
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	1.870	1.870	1.870
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	9.35x	4.12x	-	3.48%	1.42B
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	39.98B
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	28.22B
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	26.51B
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	26.23B
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	26.13B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.37B
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	20.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	19.31B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	13.73x	4.09x	12.80x	3.63%	22.74B
Weighted average by Cap.	13.66x	3.82x	12.24x	3.72%