Valuation Sime Darby Property

Stocks

Market Closed - BURSA MALAYSIA 04:50:03 2026-10-21 EDT			5-day change	1st Jan Change
1.280 ^MYR	+0.79%		+1.59%	-7.91%

08-24	Sime Darby Property Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-24	Sime Darby Property Berhad Announces First Interim Single Tier Dividend for the Financial Year Ending 31 December 2026, Payable on October 21, 2026	CI

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	8,705	-	-
Change	-	-24.37%	38.89%	170.4%	-17.75%	-7.91%	-	-
Enterprise Value (EV) ¹	7,327	6,277	6,913	13,998	13,276	12,162	12,203	11,973
Change	-	-14.33%	10.14%	102.48%	-5.16%	-8.39%	0.34%	-1.89%
P/E	74.4x	9.78x	10.4x	22.9x	18.3x	14.2x	13.6x	12.4x
PBR	0.44x	0.32x	0.42x	1.12x	0.9x	0.79x	0.76x	0.74x
PEG	-	0x	0.3x	1x	5.87x	0.8x	3.01x	1.2x
Capitalization / Revenue	1.82x	1.12x	1.24x	2.7x	2.26x	1.94x	1.86x	1.79x
EV / Revenue	3.3x	2.29x	2.01x	3.29x	3.17x	2.7x	2.61x	2.46x
EV / EBITDA	44.5x	12.1x	10.8x	14.5x	14x	11.2x	10.8x	9.6x
EV / EBIT	55.4x	12.9x	11.4x	15.6x	14.8x	11.8x	11.3x	10.2x
EV / FCF	15x	12.9x	-62.8x	30.8x	42.1x	15.7x	17.3x	15.3x
FCF Yield	6.67%	7.78%	-1.59%	3.24%	2.38%	6.35%	5.77%	6.54%
Dividend per Share ²	0.01	-	0.025	0.03	0.03	0.0381	0.0418	0.0444
Rate of return	1.68%	-	4%	1.78%	2.16%	2.98%	3.26%	3.47%
EPS ²	0.008	0.046	0.06	0.0738	0.0761	0.0898	0.0939	0.1033
Distribution rate	125%	-	41.7%	40.7%	39.4%	42.4%	44.5%	42.9%
Net sales ¹	2,220	2,742	3,437	4,251	4,184	4,499	4,681	4,868
EBITDA ¹	164.7	519.8	638.2	964.6	948.9	1,088	1,133	1,247
EBIT ¹	132.3	487.8	606.4	899.8	895.3	1,026	1,077	1,175
Net income ¹	56.39	-	407.9	502.2	517.7	608.7	638.8	699.1
Net Debt ¹	3,280	3,217	2,663	2,504	3,822	3,457	3,498	3,268
Reference price ²	0.595	0.450	0.625	1.690	1.390	1.280	1.280	1.280
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIME DARBY PROPERTY	14.14x	2.69x	11.11x	3%	2.12B
VINGROUP	56.5x	-	-	-	60.57B
SUN HUNG KAI PROPERTIES LIMITED	12.39x	4.35x	11.16x	3.89%	39.21B
MITSUBISHI ESTATE CO., LTD.	18.42x	4.02x	16.16x	1.33%	28.36B
CHINA RESOURCES LAND LIMITED	8.29x	1.49x	8.37x	4.27%	27.6B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.62B
MITSUI FUDOSAN CO., LTD.	14.17x	3.12x	14.93x	2.47%	26.09B
CK ASSET HOLDINGS LIMITED	10x	1.95x	8.05x	4.2%	20.08B
VINHOMES	7.75x	2.79x	6.51x	-.--%	18.35B
ALPHA DHABI HOLDING	7.46x	0.83x	3.01x	3%	19.07B
Average	15.48x	2.44x	8.98x	3.43%	26.91B
Weighted average by Cap.	21.19x	2.59x	9.22x	3.65%