Valuation Sentral REIT

Stocks

Delayed BURSA MALAYSIA 21:19:13 2026-10-15 EDT			5-day change	1st Jan Change
0.6200 ^MYR	-0.80%		-2.36%	-22.01%

08-06	Sentral REIT Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-06	Sentral Reit Announces Interim Gross Income Distribution for Period from 1 January 2026 to 30 June 2026, Payable on September 18, 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	747.2	-	-
Change	-	-1.1%	-2.17%	1.27%	0%	-21.38%	-	-
Enterprise Value (EV) ¹	1,682	1,684	2,016	2,032	2,081	1,807	1,803	1,797
Change	-	0.11%	19.73%	0.78%	2.41%	-13.18%	-0.24%	-0.32%
P/E	13.8x	18.3x	11.6x	12.1x	16.2x	9.15x	8.89x	8.84x
PBR	0.74x	0.74x	0.69x	0.69x	0.69x	0.56x	0.53x	0.53x
PEG	-	-0.7x	0.3x	-5.44x	-0.6x	0.2x	3.04x	18.29x
Capitalization / Revenue	6.04x	6.44x	5.82x	4.97x	5.02x	3.8x	3.65x	3.6x
EV / Revenue	10.5x	11.3x	12.5x	10.6x	11x	9.19x	8.8x	8.66x
EV / EBITDA	15.5x	16.7x	18.3x	15.3x	16.4x	14.1x	13.4x	13.1x
EV / EBIT	15.6x	16.8x	18.3x	15.3x	16.4x	14.1x	13.4x	13.1x
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%	10%	10.8%	10.8%
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	204.9	207.5
EBITDA ¹	108.3	100.6	110.3	133.1	126.5	128	135	137
EBIT ¹	108.1	100.5	110.3	133.1	126.5	128	135	137
Net income ¹	70.25	52.27	72.71	78.81	58.64	80.13	85	85.87
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	0.6250	0.6250	0.6250
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	9.22x	9.22x	14.16x	9.95%	184M
PROLOGIS, INC.	39.9x	18.49x	23.64x	3.28%	124B
SIMON PROPERTY GROUP, INC.	30.26x	13.76x	17.4x	4.53%	64.29B
REALTY INCOME CORPORATION	36.51x	14.64x	15.12x	5.92%	52.04B
GOODMAN GROUP	18.8x	15.9x	18.09x	1.1%	39.06B
SEGRO PLC	16.6x	25.57x	28x	3.46%	16.82B
KIMCO REALTY CORPORATION	26.16x	10.53x	14.5x	4.79%	15.02B
UNIBAIL-RODAMCO-WESTFIELD SE	8.13x	11.77x	14.41x	6.25%	14.19B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.65x	15.91x	23.13x	5.45%	13.66B
REGENCY CENTERS CORPORATION	28.84x	11.08x	16.17x	4.23%	13.11B
Average	23.21x	14.69x	18.46x	4.9%	35.24B
Weighted average by Cap.	31.03x	16.12x	19.77x	3.97%