Valuation Sunway OTC Markets

Stocks

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

08-28	Sunway Berhad Announces First Interim Single Tier Cash Dividend, Payable on 15 October 2026	CI
08-27	Sunway Berhad Reports Earnings Results for the Second Quarter and Six Months Ended 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	33,532	-	-
Change	-	-5.81%	41.9%	163.31%	28.39%	-11.74%	-	-
Enterprise Value (EV) ¹	14,311	15,019	18,589	36,114	46,337	42,934	43,088	42,738
Change	-	4.95%	23.77%	94.28%	28.31%	-7.34%	0.36%	-0.81%
P/E	3.83x	15.5x	18.3x	28.6x	29.5x	25.8x	23.5x	21.8x
PBR	0.84x	0.76x	0.96x	2.13x	2.36x	1.95x	1.84x	1.75x
PEG	-	-0.2x	2.36x	0.6x	2.1x	35.38x	2.3x	2.83x
Capitalization / Revenue	2.26x	1.52x	1.83x	3.75x	3.87x	2.77x	2.42x	2.22x
EV / Revenue	3.85x	2.89x	3.03x	4.58x	4.72x	3.55x	3.11x	2.83x
EV / EBITDA	26.3x	21x	22.2x	34.3x	30.9x	26.7x	24.5x	21.7x
EV / EBIT	43.8x	24.3x	26.7x	40.7x	34.4x	26.9x	24.2x	21.6x
EV / FCF	88.1x	-	65.8x	24.9x	18.7x	-29.6x	35.7x	27.9x
FCF Yield	1.13%	-	1.52%	4.02%	5.34%	-3.38%	2.8%	3.58%
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%	1.48%	1.64%	1.82%
EPS ²	0.4491	0.1043	0.1124	0.1674	0.1906	0.192	0.2113	0.2276
Distribution rate	5.57%	33.6%	48.9%	35.8%	31.5%	38.2%	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	4.960	4.960	4.960
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.	20.56x	-	-	-.--%	1,083B
HITACHI, LTD.	25.09x	2.06x	12.67x	1.11%	155B
3M COMPANY	22.82x	3.77x	12.94x	1.89%	86.93B
MITSUBISHI HEAVY INDUSTRIES, LTD.	29.08x	2.1x	15.72x	0.8%	80.84B
ILLINOIS TOOL WORKS INC.	23.59x	5.07x	17.31x	2.4%	76.93B
MITSUBISHI ELECTRIC CORPORATION	20.11x	1.61x	11.42x	1.24%	68.83B
HONEYWELL INTERNATIONAL INC.	30.34x	3.81x	17.56x	3.01%	66.43B
DSM-FIRMENICH	46.57x	2.85x	14.68x	2.69%	26.71B
Average	27.27x	3.04x	14.62x	1.64%	205.58B
Weighted average by Cap.	22.47x	2.93x	14.31x	0.57%