Valuation Sentral REIT

Stocks

Market Closed - BURSA MALAYSIA 03:57:32 2026-11-12 EST			5-day change	1st Jan Change
0.5600 ^MYR	-2.61%		0.00%	-29.56%

11-05	Sentral REIT Seeks Acquisitions	CI
11-05	Sentral REIT Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	970	959.2	938.5	950.4	950.4	669.5	-	-
Change	-	-1.1%	-2.17%	1.27%	0%	-29.56%	-	-
Enterprise Value (EV) ¹	1,682	1,684	2,016	2,032	2,081	1,729	1,725	1,719
Change	-	0.11%	19.73%	0.78%	2.41%	-16.91%	-0.25%	-0.33%
P/E	13.8x	18.3x	11.6x	12.1x	16.2x	8.2x	7.96x	7.92x
PBR	0.74x	0.74x	0.69x	0.69x	0.69x	0.5x	0.48x	0.48x
PEG	-	-0.7x	0.3x	-5.44x	-0.6x	0.2x	2.72x	16.38x
Capitalization / Revenue	6.04x	6.44x	5.82x	4.97x	5.02x	3.4x	3.3x	3.23x
EV / Revenue	10.5x	11.3x	12.5x	10.6x	11x	8.79x	8.5x	8.29x
EV / EBITDA	15.5x	16.7x	18.3x	15.3x	16.4x	13.5x	13.2x	12.5x
EV / EBIT	15.6x	16.8x	18.3x	15.3x	16.4x	13.5x	13.2x	12.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0741	0.0682	0.0668	0.0636	0.0615	0.0627	0.0677	0.0677
Rate of return	8.19%	7.62%	8.51%	8%	7.74%	11.2%	12.1%	12.1%
EPS ²	0.0655	0.0488	0.0674	0.0659	0.049	0.0683	0.0703	0.0707
Distribution rate	113%	140%	99.1%	96.5%	126%	91.7%	96.2%	95.8%
Net sales ¹	160.6	148.9	161.2	191.1	189.4	196.7	202.9	207.5
EBITDA ¹	108.3	100.6	110.3	133.1	126.5	128	131	137
EBIT ¹	108.1	100.5	110.3	133.1	126.5	128	131	137
Net income ¹	70.25	52.27	72.71	78.81	58.64	80.23	83.83	85.7
Net Debt ¹	712.1	724.7	1,078	1,082	1,131	1,060	1,055	1,050
Reference price ²	0.9050	0.8950	0.7850	0.7950	0.7950	0.5600	0.5600	0.5600
Nbr of stocks (in thousands)	1,071,783	1,071,783	1,195,503	1,195,503	1,195,503	1,195,503	-	-
Announcement Date	1/20/22	1/19/23	1/23/24	1/22/25	1/22/26	-	-	-

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.($)
SENTRAL REIT	8.33x	8.84x	13.65x	10.87%	169M
PROLOGIS, INC.	33.8x	18.26x	21.72x	3.3%	124B
SIMON PROPERTY GROUP, INC.	39.59x	15.41x	20.08x	3.84%	75.7B
REALTY INCOME CORPORATION	38.55x	15.18x	15.61x	5.47%	56.65B
GOODMAN GROUP	20.13x	16.98x	19.36x	1.03%	41.18B
KIMCO REALTY CORPORATION	27.09x	11.5x	15.93x	4.22%	17.02B
SEGRO PLC	14.15x	22.88x	27.63x	3.55%	16.57B
UNIBAIL-RODAMCO-WESTFIELD SE	8.85x	12.06x	14.53x	5.9%	14.97B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.53x	16.55x	24.28x	5.13%	14.52B
REGENCY CENTERS CORPORATION	30.79x	11.4x	17.33x	4%	13.92B
Average	23.98x	14.91x	19.01x	4.73%	37B
Weighted average by Cap.	31.29x	16.40x	19.85x	3.75%