|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.370 MYR | +0.74% |
|
+0.74% | -1.44% |
| 07-28 | Malaysia's Sime Darby Property launches $637 million ringgit sukuk for data centres | RE |
| 07-21 | Malaysian Shares Extend Losses Bucking Regional Gains; GIIB's Shares Rally 11% | MT |
Company Valuation: Sime Darby Property
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 | 9,249 | - | - |
| 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 | 12,949 | 12,914 | 12,612 |
| Change | - | -14.33% | 10.14% | 102.48% | -5.16% | -2.46% | -0.27% | -2.34% |
| P/E | 74.4x | 9.78x | 10.4x | 22.9x | 18.3x | 15.4x | 14.2x | 13.1x |
| PBR | 0.44x | 0.32x | 0.42x | 1.12x | 0.9x | 0.84x | 0.81x | 0.78x |
| PEG | - | 0x | 0.3x | 1x | 5.87x | 1x | 1.76x | 1.47x |
| Capitalization / Revenue | 1.82x | 1.12x | 1.24x | 2.7x | 2.26x | 2.04x | 1.97x | 1.92x |
| EV / Revenue | 3.3x | 2.29x | 2.01x | 3.29x | 3.17x | 2.86x | 2.75x | 2.61x |
| EV / EBITDA | 44.5x | 12.1x | 10.8x | 14.5x | 14x | 12x | 11.4x | 10.4x |
| EV / EBIT | 55.4x | 12.9x | 11.4x | 15.6x | 14.8x | 12.8x | 12x | 10.9x |
| EV / FCF | 15x | 12.9x | -62.8x | 30.8x | 42.1x | 16.8x | 18.3x | 16.7x |
| FCF Yield | 6.67% | 7.78% | -1.59% | 3.24% | 2.38% | 5.97% | 5.45% | 5.99% |
| Dividend per Share 2 | 0.01 | - | 0.025 | 0.03 | 0.03 | 0.0353 | 0.0385 | 0.0414 |
| Rate of return | 1.68% | - | 4% | 1.78% | 2.16% | 2.6% | 2.83% | 3.05% |
| EPS 2 | 0.008 | 0.046 | 0.06 | 0.0738 | 0.0761 | 0.0884 | 0.0955 | 0.104 |
| Distribution rate | 125% | - | 41.7% | 40.7% | 39.4% | 40% | 40.3% | 39.9% |
| Net sales 1 | 2,220 | 2,742 | 3,437 | 4,251 | 4,184 | 4,532 | 4,696 | 4,830 |
| EBITDA 1 | 164.7 | 519.8 | 638.2 | 964.6 | 948.9 | 1,079 | 1,132 | 1,207 |
| EBIT 1 | 132.3 | 487.8 | 606.4 | 899.8 | 895.3 | 1,011 | 1,079 | 1,156 |
| Net income 1 | 56.39 | - | 407.9 | 502.2 | 517.7 | 599.1 | 649.3 | 703.6 |
| Net Debt 1 | 3,280 | 3,217 | 2,663 | 2,504 | 3,822 | 3,700 | 3,665 | 3,362 |
| Reference price 2 | 0.595 | 0.450 | 0.625 | 1.690 | 1.390 | 1.360 | 1.360 | 1.360 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.39x | 2.86x | 12x | 2.6% | 2.26B | |
| 15.92x | 5x | 13.47x | 3.18% | 45.3B | |
| 18.46x | 3.97x | 16.19x | 1.35% | 28.26B | |
| 5.94x | 0.72x | 1.48x | 8.47% | 28.4B | |
| 13.63x | 3.04x | 14.56x | 2.58% | 25.18B | |
| 8.6x | 0.95x | 3.47x | 2.6% | 21.99B | |
| 9.07x | 2.34x | 7.2x | 3.85% | 21.37B | |
| 13.98x | 6.61x | 17.67x | 1.52% | 20.42B | |
| 10.15x | 1.64x | 14.22x | 3.72% | 18.49B | |
| 16.52x | 9.66x | 18.29x | 5.01% | 17.65B | |
| Average | 12.77x | 3.68x | 11.85x | 3.49% | 22.93B | |
| Weighted average by Cap. | 12.81x | 3.70x | 11.69x | 3.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5288 Stock
- Valuation Sime Darby Property
Select your edition
All financial news and data tailored to specific country editions
