Valuation Tropicana Corporation

Stocks

Delayed BURSA MALAYSIA Other stock markets 04:50:01 2026-08-11 EDT			5-day change	1st Jan Change
1.200 ^MYR	+0.84%		-0.83%	-2.44%

08-05	Tropicana Corporation Berhad Announces Resignation of Datuk Mark Victor Rozario as Non-Independent Director, Effective August 05, 2026	CI
06-24	Tropicana Corporation Berhad commences an Equity Buyback Plan, under the authorization approved on June 24, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,243	1,530	2,518	2,946	3,182	2,968
Change	-	23.09%	64.62%	17%	8.01%	-6.75%
Enterprise Value (EV) ¹	4,357	4,762	5,510	5,443	4,578	4,588
Change	-	9.28%	15.7%	-1.21%	-15.89%	0.22%
P/E	22.5x	-29.5x	-5.18x	-16.2x	-14.2x	-25.3x
PBR	0.34x	0.42x	0.66x	0.74x	0.79x	0.77x
PEG	-	0x	-0x	0.2x	-1x	0.5x
Capitalization / Revenue	1.17x	1.75x	2.67x	1.97x	2.26x	1.98x
EV / Revenue	4.1x	5.44x	5.85x	3.65x	3.25x	3.06x
EV / EBITDA	16.2x	58.7x	-20.9x	70.5x	-25.8x	37.4x
EV / EBIT	18.1x	97x	-18.6x	117x	-22.8x	45.9x
EV / FCF	-9.23x	-62.9x	-10.1x	66.7x	-4.19x	51x
FCF Yield	-10.8%	-1.59%	-9.92%	1.5%	-23.8%	1.96%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0378	-0.036	-0.2473	-0.0801	-0.0911	-0.0487
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,063	876	942.6	1,493	1,408	1,501
EBITDA ¹	268.7	81.13	-263.3	77.15	-177.2	122.6
EBIT ¹	240.4	49.11	-296.3	46.37	-200.9	99.98
Net income ¹	108.7	-29.54	-393.4	-129.6	-164.4	-83.29
Net Debt ¹	3,115	3,232	2,992	2,497	1,396	1,620
Reference price ²	0.850	1.060	1.280	1.300	1.290	1.230
Nbr of stocks (in thousands)	1,462,047	1,443,081	1,967,261	2,266,339	2,466,953	2,412,754
Announcement Date	5/25/21	4/29/22	4/28/23	4/30/24	4/30/25	4/30/26

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.($)
TROPICANA CORPORATION	-	-	-	-	699M
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	11.47x	2.80x	10.55x	3.58%	23.41B
Weighted average by Cap.	11.83x	2.91x	10.59x	3.64%