Valuation Sunway OTC Markets

Stocks

Delayed OTC Markets Other stock markets 20:10:00 2024-03-25 EDT			5-day change	1st Jan Change
0.7377 ^USD	-.--%		-.--%	-

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	34,816	-	-
Change	-	-5.81%	41.9%	163.31%	28.39%	-8.36%	-	-
Enterprise Value (EV) ¹	14,311	15,019	18,589	36,114	46,337	44,212	44,485	44,077
Change	-	4.95%	23.77%	94.28%	28.31%	-4.59%	0.62%	-0.92%
P/E	3.83x	15.5x	18.3x	28.6x	29.5x	26.7x	24.4x	22.8x
PBR	0.84x	0.76x	0.96x	2.13x	2.36x	1.92x	1.8x	1.7x
PEG	-	-0.2x	2.36x	0.6x	2.1x	25.07x	2.55x	3.16x
Capitalization / Revenue	2.26x	1.52x	1.83x	3.75x	3.87x	2.87x	2.54x	2.34x
EV / Revenue	3.85x	2.89x	3.03x	4.58x	4.72x	3.65x	3.25x	2.96x
EV / EBITDA	26.3x	21x	22.2x	34.3x	30.9x	26.3x	23.9x	20.9x
EV / EBIT	43.8x	24.3x	26.7x	40.7x	34.4x	27.8x	25.2x	22.6x
EV / FCF	88.1x	-	65.8x	24.9x	18.7x	-30.4x	36.9x	28.8x
FCF Yield	1.13%	-	1.52%	4.02%	5.34%	-3.29%	2.71%	3.47%
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%	1.42%	1.58%	1.75%
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	1,681	1,861	2,105
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	5.150	5.150	5.150
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.($)
BERKSHIRE HATHAWAY INC.	18.95x	-	-	-.--%	1,133B
HITACHI, LTD.	27.01x	2.22x	14.24x	1.05%	159B
3M COMPANY	24.82x	4.05x	13.91x	1.75%	93.88B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.7x	2.46x	18.94x	0.75%	84.68B
ILLINOIS TOOL WORKS INC.	25.76x	5.48x	18.72x	2.2%	83.88B
HONEYWELL INTERNATIONAL INC.	35.98x	4.32x	20.25x	2.46%	76.99B
MITSUBISHI ELECTRIC CORPORATION	23.09x	1.81x	12.78x	1.12%	75.27B
DSM-FIRMENICH	43.33x	2.9x	14.96x	2.66%	26.93B
Average	28.83x	3.32x	16.26x	1.5%	216.68B
Weighted average by Cap.	22.27x	3.24x	16.10x	0.53%