Valuation Sentral REIT

Stocks

Market Closed - BURSA MALAYSIA 04:50:05 2026-09-18 EDT			5-day change	1st Jan Change
0.6600 ^MYR	+0.76%		-0.75%	-16.98%

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	789	-	-
Change	-	-1.1%	-2.17%	1.27%	0%	-16.98%	-	-
Enterprise Value (EV) ¹	1,682	1,684	2,016	2,032	2,081	1,849	1,844	1,839
Change	-	0.11%	19.73%	0.78%	2.41%	-11.17%	-0.23%	-0.31%
P/E	13.8x	18.3x	11.6x	12.1x	16.2x	9.66x	9.38x	9.34x
PBR	0.74x	0.74x	0.69x	0.69x	0.69x	0.59x	0.56x	0.56x
PEG	-	-0.7x	0.3x	-5.44x	-0.6x	0.2x	3.2x	19.32x
Capitalization / Revenue	6.04x	6.44x	5.82x	4.97x	5.02x	4.01x	3.85x	3.8x
EV / Revenue	10.5x	11.3x	12.5x	10.6x	11x	9.4x	9x	8.86x
EV / EBITDA	15.5x	16.7x	18.3x	15.3x	16.4x	14.4x	13.7x	13.4x
EV / EBIT	15.6x	16.8x	18.3x	15.3x	16.4x	14.4x	13.7x	13.4x
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%	9.5%	10.3%	10.3%
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	0.6600	0.6600	0.6600
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	9.66x	9.4x	14.44x	9.5%	193M
BXP, INC.	29.84x	7.13x	12.58x	4.44%	10.09B
NIPPON BUILDING FUND INC.	24.03x	16.07x	26.04x	4.1%	6.84B
JAPAN REAL ESTATE INVESTMENT CORPORATION	22.56x	15.65x	26.18x	4.52%	5.27B
COUSINS PROPERTIES INCORPORATED	158.19x	7.75x	12.11x	4.55%	4.66B
EMBASSY OFFICE PARKS REIT	38.16x	12.25x	15.99x	6.31%	4.36B
DEXUS	9.29x	13.09x	14.1x	6.65%	4.22B
KILROY REALTY CORPORATION	140.37x	7.57x	13.16x	6.41%	3.98B
COPT DEFENSE PROPERTIES	23.79x	8.29x	15.19x	3.72%	3.88B
Average	50.65x	10.80x	16.64x	5.58%	4.83B
Weighted average by Cap.	50.12x	10.88x	17.08x	4.95%