Valuation Sentral REIT

Stocks

Market Closed - BURSA MALAYSIA 03:53:57 2026-11-06 EST			5-day change	1st Jan Change
0.5900 ^MYR	+3.51%		0.00%	-25.79%

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	705.3	-	-
Change	-	-1.1%	-2.17%	1.27%	0%	-25.79%	-	-
Enterprise Value (EV) ¹	1,682	1,684	2,016	2,032	2,081	1,765	1,761	1,755
Change	-	0.11%	19.73%	0.78%	2.41%	-15.19%	-0.24%	-0.32%
P/E	13.8x	18.3x	11.6x	12.1x	16.2x	8.63x	8.39x	8.35x
PBR	0.74x	0.74x	0.69x	0.69x	0.69x	0.52x	0.5x	0.5x
PEG	-	-0.7x	0.3x	-5.44x	-0.6x	0.2x	2.87x	17.27x
Capitalization / Revenue	6.04x	6.44x	5.82x	4.97x	5.02x	3.59x	3.44x	3.41x
EV / Revenue	10.5x	11.3x	12.5x	10.6x	11x	8.97x	8.59x	8.48x
EV / EBITDA	15.5x	16.7x	18.3x	15.3x	16.4x	13.8x	13x	12.8x
EV / EBIT	15.6x	16.8x	18.3x	15.3x	16.4x	13.8x	13x	12.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0741	0.0682	0.0668	0.0636	0.0615	0.0627	0.068	0.0677
Rate of return	8.19%	7.62%	8.51%	8%	7.74%	10.6%	11.5%	11.5%
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%	96.7%	95.8%
Net sales ¹	160.6	148.9	161.2	191.1	189.4	196.7	204.9	206.9
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	0.5900	0.5900	0.5900
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SENTRAL REIT	8.63x	8.97x	13.79x	10.62%	174M
PROLOGIS, INC.	33x	17.92x	21.32x	3.38%	121B
SIMON PROPERTY GROUP, INC.	37.77x	15.19x	19.47x	3.94%	73.91B
REALTY INCOME CORPORATION	38.6x	15.07x	15.61x	5.52%	56.15B
GOODMAN GROUP	17.69x	16.13x	18.59x	1.08%	39.15B
KIMCO REALTY CORPORATION	28.4x	11.44x	14.84x	4.22%	16.96B
SEGRO PLC	14.02x	22.73x	27.46x	3.58%	16.52B
UNIBAIL-RODAMCO-WESTFIELD SE	9.13x	12.1x	14.79x	5.85%	15.17B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.53x	16.55x	24.28x	5.13%	14.55B
REGENCY CENTERS CORPORATION	30.02x	11.38x	16.65x	4.06%	13.67B
Average	23.58x	14.75x	18.68x	4.74%	36.69B
Weighted average by Cap.	30.43x	16.12x	19.43x	3.83%