Valuation Sunway

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:56:53 2026-07-20 EDT			5-day change	1st Jan Change
5.260 ^MYR	+0.57%		+0.96%	-6.41%

07-15	Frasers Property Consortium Places Top Bid of SG$2.1 Billion for Singapore Bayshore Drive Site	MT
06-30	Sunway Berhad Announces Retirement of Philip Yeo Liat Kok as Member of the Sustainability Committee, Effective June 30, 2026	CI

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	35,357	-	-
Change	-	-5.81%	41.9%	163.31%	28.39%	-6.94%	-	-
Enterprise Value (EV) ¹	14,311	15,019	18,589	36,114	46,337	43,410	43,719	43,765
Change	-	4.95%	23.77%	94.28%	28.31%	-6.32%	0.71%	0.11%
P/E	3.83x	15.5x	18.3x	28.6x	29.5x	27.1x	24.8x	23.5x
PBR	0.84x	0.76x	0.96x	2.13x	2.36x	2.05x	1.93x	1.84x
PEG	-	-0.2x	2.36x	0.6x	2.1x	24.95x	2.66x	3.99x
Capitalization / Revenue	2.26x	1.52x	1.83x	3.75x	3.87x	2.96x	2.64x	2.47x
EV / Revenue	3.85x	2.89x	3.03x	4.58x	4.72x	3.64x	3.27x	3.06x
EV / EBITDA	26.3x	21x	22.2x	34.3x	30.9x	27x	24.9x	22.2x
EV / EBIT	43.8x	24.3x	26.7x	40.7x	34.4x	27.3x	25.2x	23.2x
EV / FCF	88.1x	-	65.8x	24.9x	18.7x	-54.2x	42.1x	30.8x
FCF Yield	1.13%	-	1.52%	4.02%	5.34%	-1.85%	2.38%	3.24%
Dividend per Share ²	0.025	0.035	0.055	0.06	0.06	0.0726	0.0806	0.0869
Rate of return	1.45%	2.16%	2.67%	1.25%	1.07%	1.39%	1.54%	1.66%
EPS ²	0.4491	0.1043	0.1124	0.1674	0.1906	0.1927	0.2106	0.223
Distribution rate	5.57%	33.6%	48.9%	35.8%	31.5%	37.7%	38.2%	39%
Net sales ¹	3,714	5,195	6,140	7,882	9,813	11,933	13,377	14,294
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	1,588	1,733	1,887
Net income ¹	2,665	676.7	737.8	1,154	1,304	1,286	1,400	1,470
Net Debt ¹	5,901	7,099	7,350	6,522	8,343	8,053	8,362	8,408
Reference price ²	1.720	1.620	2.060	4.790	5.620	5.230	5.230	5.230
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	27.14x	3.64x	26.97x	1.39%	8.63B
BERKSHIRE HATHAWAY INC.	23.85x	-	-	-.--%	1,059B
HITACHI, LTD.	23.24x	1.87x	11.59x	1.25%	130B
3M COMPANY	20.67x	3.66x	12.52x	2.01%	83.37B
ILLINOIS TOOL WORKS INC.	24.33x	5.28x	17.98x	2.38%	79.42B
MITSUBISHI HEAVY INDUSTRIES, LTD.	29.58x	2.08x	15.48x	0.82%	76.19B
HONEYWELL INTERNATIONAL INC.	32.04x	4x	17.36x	3.49%	71.29B
MITSUBISHI ELECTRIC CORPORATION	22x	1.68x	12.33x	1.24%	67.7B
DSM-FIRMENICH	39.36x	2.67x	13.83x	2.92%	24.38B
Average	26.91x	3.11x	16.01x	1.72%	177.77B
Weighted average by Cap.	24.47x	2.99x	14.42x	0.62%