Valuation S P Setia

Stocks

Market Closed - BURSA MALAYSIA 04:51:14 2026-09-25 EDT			5-day change	1st Jan Change
0.7800 ^MYR	+3.31%		+0.65%	+6.85%

08-28	S P Setia Berhad Announces New Composition of Board Committees, Effective September 1, 2026	CI
08-28	S P Setia Berhad Announces the Appointment of Mr. Chen Li-Kai as Member of Nomination and Remuneration Committee, Effective from September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,248	2,445	3,484	7,304	3,652	3,940	-	-
Change	-	-53.4%	42.47%	109.64%	-49.99%	7.88%	-	-
Enterprise Value (EV) ¹	16,174	11,211	11,176	13,523	8,998	10,092	10,015	9,884
Change	-	-30.69%	-0.31%	21.01%	-33.46%	12.15%	-0.76%	-1.31%
P/E	34.5x	16.9x	16.7x	15.2x	8.97x	11.4x	10x	9.07x
PBR	0.37x	0.17x	0.24x	0.5x	0.25x	0.28x	0.27x	0.27x
PEG	-	-3.51x	0.5x	0x	-0.6x	-0.7x	0.7x	0.9x
Capitalization / Revenue	1.39x	0.55x	0.8x	1.38x	0.87x	0.91x	0.85x	0.84x
EV / Revenue	4.3x	2.52x	2.56x	2.55x	2.13x	2.34x	2.17x	2.1x
EV / EBITDA	21.5x	12.7x	7.73x	8.4x	6.18x	9.62x	8.7x	8.06x
EV / EBIT	22.4x	13.3x	10.6x	8.64x	6.35x	10.4x	9.28x	9.68x
EV / FCF	23.4x	8.84x	5.88x	3.97x	11.2x	5.24x	59.2x	7.81x
FCF Yield	4.27%	11.3%	17%	25.2%	8.92%	19.1%	1.69%	12.8%
Dividend per Share ²	0.0065	0.0147	0.0134	0.0288	0.0255	0.0217	0.0247	0.0264
Rate of return	0.5%	2.45%	1.68%	1.97%	3.49%	2.78%	3.17%	3.38%
EPS ²	0.0374	0.0356	0.048	0.0963	0.0814	0.0686	0.0779	0.086
Distribution rate	17.4%	41.3%	27.9%	29.9%	31.3%	31.6%	31.7%	30.7%
Net sales ¹	3,763	4,454	4,374	5,294	4,218	4,317	4,621	4,714
EBITDA ¹	750.9	880.7	1,445	1,610	1,457	1,049	1,152	1,227
EBIT ¹	720.5	845.6	1,051	1,564	1,417	969.6	1,079	1,021
Net income ¹	284.4	308.1	298.6	576	510	370.1	428.9	452.9
Net Debt ¹	10,926	8,765	7,692	6,220	5,346	6,152	6,075	5,943
Reference price ²	1.2900	0.6000	0.8000	1.4600	0.7300	0.7800	0.7800	0.7800
Nbr of stocks (in thousands)	4,067,979	4,075,488	4,354,837	5,002,484	5,003,329	5,051,611	-	-
Announcement Date	2/28/22	2/28/23	2/29/24	2/28/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
S P SETIA	11.37x	2.34x	9.62x	2.78%	967M
SUN HUNG KAI PROPERTIES LIMITED	13.9x	4.52x	12.15x	3.64%	39.56B
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	28.1B
MITSUBISHI ESTATE CO., LTD.	18.06x	3.97x	15.98x	1.36%	27.94B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.04B
MITSUI FUDOSAN CO., LTD.	13.93x	3.1x	14.81x	2.51%	25.78B
ALPHA DHABI HOLDING	8.14x	0.9x	3.28x	2.75%	20.81B
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	20.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.1x	6.4x	16.84x	1.66%	18.82B
HONGKONG LAND HOLDINGS LIMITED	37.84x	13.87x	34.9x	3.14%	18.26B
Average	14.01x	3.93x	12.52x	3.5%	22.68B
Weighted average by Cap.	13.69x	3.81x	12.16x	3.7%