Valuation Sunway

Stocks

Delayed BURSA MALAYSIA 21:51:41 2026-09-28 EDT			5-day change	1st Jan Change
4.540 ^MYR	0.00%		-2.58%	-19.22%

09-25	Sunway Healthcare's Unit to Acquire Freehold Land in Related Party Deal	MT
09-21	Sunway's Unit Applies for Striking Off	MT

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	30,692	-	-
Change	-	-5.81%	41.9%	163.31%	28.39%	-19.22%	-	-
Enterprise Value (EV) ¹	14,311	15,019	18,589	36,114	46,337	40,095	40,249	39,899
Change	-	4.95%	23.77%	94.28%	28.31%	-13.47%	0.38%	-0.87%
P/E	3.83x	15.5x	18.3x	28.6x	29.5x	23.6x	21.5x	19.9x
PBR	0.84x	0.76x	0.96x	2.13x	2.36x	1.78x	1.68x	1.6x
PEG	-	-0.2x	2.36x	0.6x	2.1x	31.46x	2.1x	2.58x
Capitalization / Revenue	2.26x	1.52x	1.83x	3.75x	3.87x	2.53x	2.21x	2.03x
EV / Revenue	3.85x	2.89x	3.03x	4.58x	4.72x	3.31x	2.9x	2.64x
EV / EBITDA	26.3x	21x	22.2x	34.3x	30.9x	24.9x	22.9x	20.3x
EV / EBIT	43.8x	24.3x	26.7x	40.7x	34.4x	25.2x	22.6x	20.2x
EV / FCF	88.1x	-	65.8x	24.9x	18.7x	-27.6x	33.4x	26.1x
FCF Yield	1.13%	-	1.52%	4.02%	5.34%	-3.62%	3%	3.83%
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%	1.61%	1.79%	1.99%
EPS ²	0.4491	0.1043	0.1124	0.1674	0.1906	0.192	0.2114	0.2276
Distribution rate	5.57%	33.6%	48.9%	35.8%	31.5%	38.1%	38.5%	39.6%
Net sales ¹	3,714	5,195	6,140	7,882	9,813	12,110	13,865	15,097
EBITDA ¹	543.4	713.6	838.3	1,054	1,499	1,610	1,756	1,970
EBIT ¹	327.1	618.5	696.9	887.3	1,347	1,593	1,779	1,977
Net income ¹	2,665	676.7	737.8	1,154	1,304	1,277	1,394	1,486
Net Debt ¹	5,901	7,099	7,350	6,522	8,343	9,402	9,557	9,206
Reference price ²	1.720	1.620	2.060	4.790	5.620	4.540	4.540	4.540
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	24.11x	3.36x	25.28x	1.58%	7.68B
BERKSHIRE HATHAWAY INC.	20.54x	-	-	-.--%	1,082B
HITACHI, LTD.	25.54x	2.06x	12.66x	1.08%	158B
3M COMPANY	22.67x	3.79x	12.99x	1.86%	87.44B
MITSUBISHI HEAVY INDUSTRIES, LTD.	29.82x	2.18x	16.36x	0.77%	83.22B
ILLINOIS TOOL WORKS INC.	23.94x	5.14x	17.51x	2.36%	78.13B
MITSUBISHI ELECTRIC CORPORATION	19.85x	1.6x	11.3x	1.24%	68.14B
HONEYWELL INTERNATIONAL INC.	31.54x	3.88x	17.61x	2.97%	67.37B
DSM-FIRMENICH	48.61x	2.97x	15.3x	2.58%	27.52B
Average	27.40x	3.12x	16.13x	1.6%	184.39B
Weighted average by Cap.	22.65x	2.97x	14.61x	0.57%