Valuation Paramount Corporation

Stocks

Market Closed - BURSA MALAYSIA 04:53:30 2026-08-14 EDT			5-day change	1st Jan Change
1.010 ^MYR	+1.00%		0.00%	-0.98%

08-10	Paramount Corporation Berhad Announces Appointment of Datuk Mark Victor Rozario as Independent Non-Executive Director, Effective August 10, 2026	CI
05-26	Paramount Corporation Berhad Appoints Yoong Sin Min as Independent and Non Executive Member of Audit Committee, Effective May 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	430.3	475.8	579.1	653.9	635.2	629	-	-
Change	-	10.56%	21.72%	12.91%	-2.86%	-0.98%	-	-
Enterprise Value (EV) ¹	430.3	143.4	579.1	653.9	1,517	1,484	1,263	629
Change	-	-66.68%	303.91%	12.91%	131.96%	-2.13%	-14.95%	-50.18%
P/E	15.3x	7.95x	6.99x	6.38x	5.35x	6.61x	5.46x	6.58x
PBR	-	0.29x	0.36x	-	0.43x	0.4x	0.39x	-
PEG	-	0x	0.2x	0.3x	0.3x	-0.3x	0.3x	-0.4x
Capitalization / Revenue	-	0.56x	0.57x	0.63x	0.67x	0.66x	0.57x	0.63x
EV / Revenue	-	0.17x	0.57x	0.63x	1.6x	1.56x	1.15x	0.63x
EV / EBITDA	-	0.92x	3.23x	2.97x	6.52x	7.51x	5.38x	2.78x
EV / EBIT	-	1.1x	3.72x	-	7.6x	8.62x	6.33x	3.69x
EV / FCF	-	-	-	-	-	-26.4x	10.8x	-
FCF Yield	-	-	-	-	-	-3.79%	9.29%	-
Dividend per Share ²	-	0.06	0.07	0.075	0.075	0.0738	0.0775	0.0775
Rate of return	-	7.84%	7.53%	7.14%	7.35%	7.3%	7.67%	7.67%
EPS ²	0.0453	0.0962	0.1331	0.1645	0.1908	0.1527	0.1851	0.1534
Distribution rate	-	62.4%	52.6%	45.6%	39.3%	48.3%	41.9%	50.5%
Net sales ¹	-	847.5	1,012	1,040	946.9	949.8	1,095	1,002
EBITDA ¹	-	155.4	179.2	220.3	232.5	197.7	234.8	226.5
EBIT ¹	-	130.5	155.9	-	199.5	172.2	199.6	170.3
Net income ¹	28.54	60.2	82.84	102.4	121.2	95.12	115.3	95.65
Net Debt ¹	-	-332.4	-	-	881.6	855.5	633.6	-
Reference price ²	0.695	0.765	0.930	1.050	1.020	1.010	1.010	1.010
Nbr of stocks (in thousands)	619,198	621,926	622,726	622,771	622,771	622,771	-	-
Announcement Date	2/25/22	2/27/23	2/28/24	2/21/25	2/13/26	-	-	-

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.($)
PARAMOUNT CORPORATION	6.61x	1.56x	7.51x	7.3%	154M
SUN HUNG KAI PROPERTIES LIMITED	15.12x	4.83x	12.98x	3.35%	43.02B
CHINA RESOURCES LAND LIMITED	8.99x	1.53x	8x	3.95%	31.08B
MITSUBISHI ESTATE CO., LTD.	18.21x	4.03x	16.43x	1.35%	27.8B
EMAAR PROPERTIES	5.54x	0.51x	1.08x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.54x	3.04x	14.65x	2.6%	24.64B
CK ASSET HOLDINGS LIMITED	10.78x	1.86x	7.32x	4.19%	20.07B
ALPHA DHABI HOLDING	8.15x	0.9x	3.29x	2.74%	20.84B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.56x	6.58x	17.59x	1.57%	19.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.08x	2.65x	10.32x	3.97%	23.28B
Weighted average by Cap.	11.88x	2.89x	10.68x	3.66%