Valuation Sunway

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:59:55 2026-07-09 EDT			5-day change	1st Jan Change
5.030 ^MYR	-0.40%		-1.18%	-10.50%

06-30	Sunway Berhad Announces Retirement of Philip Yeo Liat Kok as Member of the Sustainability Committee, Effective June 30, 2026	CI
06-30	Sunway Berhad Announces Cessation of Philip Yeo Liat Kok as Independent and Non Executive Member of Nomination and Remuneration 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	34,005	-	-
Change	-	-5.81%	41.9%	163.31%	28.39%	-10.5%	-	-
Enterprise Value (EV) ¹	14,311	15,019	18,589	36,114	46,337	42,058	42,367	42,413
Change	-	4.95%	23.77%	94.28%	28.31%	-9.23%	0.73%	0.11%
P/E	3.83x	15.5x	18.3x	28.6x	29.5x	26.1x	23.9x	22.6x
PBR	0.84x	0.76x	0.96x	2.13x	2.36x	1.97x	1.86x	1.77x
PEG	-	-0.2x	2.36x	0.6x	2.1x	24.03x	2.57x	3.84x
Capitalization / Revenue	2.26x	1.52x	1.83x	3.75x	3.87x	2.85x	2.54x	2.38x
EV / Revenue	3.85x	2.89x	3.03x	4.58x	4.72x	3.52x	3.17x	2.97x
EV / EBITDA	26.3x	21x	22.2x	34.3x	30.9x	26.1x	24.1x	21.6x
EV / EBIT	43.8x	24.3x	26.7x	40.7x	34.4x	26.5x	24.4x	22.5x
EV / FCF	88.1x	-	65.8x	24.9x	18.7x	-52.5x	40.8x	29.9x
FCF Yield	1.13%	-	1.52%	4.02%	5.34%	-1.91%	2.45%	3.35%
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%	1.44%	1.6%	1.73%
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	5.030	5.030	5.030
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUNWAY	26.21x	3.54x	26.22x	1.44%	8.37B
BERKSHIRE HATHAWAY INC.	24.25x	-	-	-.--%	1,070B
HITACHI, LTD.	23.19x	1.89x	11.67x	1.22%	132B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.69x	2.17x	16.1x	0.79%	78.94B
3M COMPANY	20.28x	3.56x	12.21x	2.08%	80.69B
ILLINOIS TOOL WORKS INC.	23.39x	5.09x	17.33x	2.47%	76.27B
MITSUBISHI ELECTRIC CORPORATION	23.26x	1.79x	13.04x	1.17%	71.72B
HONEYWELL INTERNATIONAL INC.	30.69x	3.89x	17.34x	3.49%	69.82B
DSM-FIRMENICH	38.01x	2.58x	13.33x	3.03%	23.46B
Average	26.66x	3.06x	15.90x	1.74%	179.03B
Weighted average by Cap.	24.68x	2.93x	14.40x	0.61%