Valuation Sunway

Stocks

Market Closed - BURSA MALAYSIA 04:53:03 2026-08-27 EDT			5-day change	1st Jan Change
5.110 ^MYR	-0.39%		+1.19%	-9.07%

07-20	Gemini Residential Pte. Ltd. and Gemini Trustee Pte. Ltd Receives Letter of Award for Tender of Land At Bayshore Drive Singapore	CI
07-20	Malaysia's IJM Corp mulls listing of core construction business	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,409	7,920	11,239	29,592	37,994	34,681	-	-
Change	-	-5.81%	41.9%	163.31%	28.39%	-8.72%	-	-
Enterprise Value (EV) ¹	14,311	15,019	18,589	36,114	46,337	44,076	44,350	43,942
Change	-	4.95%	23.77%	94.28%	28.31%	-4.88%	0.62%	-0.92%
P/E	3.83x	15.5x	18.3x	28.6x	29.5x	26.6x	24.3x	22.7x
PBR	0.84x	0.76x	0.96x	2.13x	2.36x	2.02x	1.9x	1.81x
PEG	-	-0.2x	2.36x	0.6x	2.1x	24.98x	2.54x	3.14x
Capitalization / Revenue	2.26x	1.52x	1.83x	3.75x	3.87x	2.86x	2.53x	2.33x
EV / Revenue	3.85x	2.89x	3.03x	4.58x	4.72x	3.64x	3.24x	2.95x
EV / EBITDA	26.3x	21x	22.2x	34.3x	30.9x	27.4x	25.3x	22.3x
EV / EBIT	43.8x	24.3x	26.7x	40.7x	34.4x	27.7x	25.2x	22.5x
EV / FCF	88.1x	-	65.8x	24.9x	18.7x	-30.3x	36.8x	28.7x
FCF Yield	1.13%	-	1.52%	4.02%	5.34%	-3.3%	2.72%	3.48%
Dividend per Share ²	0.025	0.035	0.055	0.06	0.06	0.0732	0.0813	0.0902
Rate of return	1.45%	2.16%	2.67%	1.25%	1.07%	1.43%	1.59%	1.76%
EPS ²	0.4491	0.1043	0.1124	0.1674	0.1906	0.1926	0.2111	0.2263
Distribution rate	5.57%	33.6%	48.9%	35.8%	31.5%	38%	38.5%	39.9%
Net sales ¹	3,714	5,195	6,140	7,882	9,813	12,123	13,708	14,899
EBITDA ¹	543.4	713.6	838.3	1,054	1,499	1,610	1,755	1,967
EBIT ¹	327.1	618.5	696.9	887.3	1,347	1,593	1,762	1,954
Net income ¹	2,665	676.7	737.8	1,154	1,304	1,278	1,390	1,476
Net Debt ¹	5,901	7,099	7,350	6,522	8,343	9,395	9,669	9,261
Reference price ²	1.720	1.620	2.060	4.790	5.620	5.130	5.130	5.130
Nbr of stocks (in thousands)	4,889,070	4,889,075	5,455,663	6,177,963	6,760,421	6,760,421	-	-
Announcement Date	2/25/22	2/23/23	2/21/24	2/26/25	2/25/26	-	-	-

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.($)
SUNWAY	26.63x	3.64x	27.38x	1.43%	8.61B
BERKSHIRE HATHAWAY INC.	20.5x	-	-	-.--%	1,081B
HITACHI, LTD.	25.25x	2.05x	13x	1.11%	149B
3M COMPANY	24.37x	4x	13.74x	1.77%	92.83B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.49x	2.4x	18.1x	0.77%	82.66B
ILLINOIS TOOL WORKS INC.	24.94x	5.33x	18.19x	2.27%	81.31B
MITSUBISHI ELECTRIC CORPORATION	21.72x	1.73x	12.36x	1.16%	72.17B
HONEYWELL INTERNATIONAL INC.	31.8x	3.96x	18.24x	2.6%	69.94B
DSM-FIRMENICH	46.5x	2.85x	14.7x	2.69%	26.84B
Average	28.02x	3.25x	16.96x	1.53%	184.93B
Weighted average by Cap.	22.83x	3.12x	15.40x	0.56%