Valuation Sime Darby Property OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:05 2026-02-17 EST			5-day change	1st Jan Change
0.3485 ^USD	+26.50%		-.--%	+26.50%

06-09	Sime Darby Property Launches New Economy Venture Fund	CI
06-09	Sime Darby Property launches $308 million fund for data centres, industrial assets	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,046	3,060	4,251	11,493	9,453	9,657	-	-
Change	-	-24.37%	38.89%	170.4%	-17.75%	2.16%	-	-
Enterprise Value (EV) ¹	7,327	6,277	6,913	13,998	13,276	13,357	13,322	12,632
Change	-	-14.33%	10.14%	102.48%	-5.16%	0.61%	-0.26%	-5.18%
P/E Ratio	74.4x	9.78x	10.4x	22.9x	18.3x	16.1x	14.9x	13.8x
PBR	0.44x	0.32x	0.42x	1.12x	0.9x	0.88x	0.84x	0.82x
PEG	-	0x	0.3x	1x	5.87x	1x	1.85x	1.8x
Capitalization / Revenue	1.82x	1.12x	1.24x	2.7x	2.26x	2.13x	2.06x	2.02x
EV / Revenue	3.3x	2.29x	2.01x	3.29x	3.17x	2.95x	2.84x	2.64x
EV / EBITDA	44.5x	12.1x	10.8x	14.5x	14x	12.4x	11.8x	10.5x
EV / EBIT	55.4x	12.9x	11.4x	15.6x	14.8x	13.2x	12.3x	11.1x
EV / FCF	15x	12.9x	-62.8x	30.8x	42.1x	17.3x	18.9x	16.7x
FCF Yield	6.67%	7.78%	-1.59%	3.24%	2.38%	5.78%	5.28%	5.98%
Dividend per Share ²	0.01	-	0.025	0.03	0.03	0.0353	0.0385	0.0416
Rate of return	1.68%	-	4%	1.78%	2.16%	2.49%	2.71%	2.93%
EPS ²	0.008	0.046	0.06	0.0738	0.0761	0.0884	0.0955	0.1028
Distribution rate	125%	-	41.7%	40.7%	39.4%	40%	40.3%	40.4%
Net sales ¹	2,220	2,742	3,437	4,251	4,184	4,532	4,696	4,778
EBITDA ¹	164.7	519.8	638.2	964.6	948.9	1,079	1,132	1,198
EBIT ¹	132.3	487.8	606.4	899.8	895.3	1,014	1,082	1,138
Net income ¹	56.39	-	407.9	502.2	517.7	599.1	649.3	694.8
Net Debt ¹	3,280	3,217	2,663	2,504	3,822	3,700	3,665	2,974
Reference price ²	0.595	0.450	0.625	1.690	1.390	1.420	1.420	1.420
Nbr of stocks (in thousands)	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	-	-
Announcement Date	2/24/22	2/28/23	2/23/24	2/26/25	2/26/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.77x	4.62x	12.67x	3.39%	42.6B
CHINA RESOURCES LAND LIMITED	9.32x	1.55x	7.76x	3.83%	33.56B
MITSUBISHI ESTATE CO., LTD.	22.67x	4.41x	18.52x	1.12%	31.05B
EMAAR PROPERTIES	5.48x	0.52x	1.05x	9.26%	25.99B
MITSUI FUDOSAN CO., LTD.	15.51x	3.18x	15.71x	2.26%	26.04B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.8x	1.78x	15.12x	3.2%	21.81B
CK ASSET HOLDINGS LIMITED	9.31x	2.24x	7.72x	3.99%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.04x	6.62x	18.77x	1.26%	19.96B
Average	12.99x	3.12x	12.16x	3.54%	27.67B
Weighted average by Cap.	13.28x	3.16x	12.07x	3.54%