Valuation UEM Sunrise

Stocks

Delayed BURSA MALAYSIA 21:45:18 2026-08-18 EDT			5-day change	1st Jan Change
0.5900 ^MYR	+0.85%		-5.60%	+7.27%

07-06	Maybank Research Upgrades UEM Sunrise to Buy From Hold; Price Target is MYR0.66	MT
07-03	Uem Sunrise Berhad and Exsim Klcc Sdn. Bhd. Enter Development Rights Agreement for Commercial Land in Kuala Lumpur	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,619	1,290	4,123	5,463	2,782	2,959	-	-
Change	-	-20.31%	219.61%	32.52%	-49.07%	6.36%	-	-
Enterprise Value (EV) ¹	4,982	4,552	7,301	8,506	5,713	5,326	5,366	5,420
Change	-	-8.63%	60.4%	16.5%	-32.84%	-6.76%	0.75%	1.01%
P/E	-7.55x	16x	54.3x	52.4x	39x	24.2x	24x	20.6x
PBR	0.24x	0.19x	0.6x	0.79x	0.4x	0.42x	0.42x	0.42x
PEG	-	-0x	-9.59x	1.4x	-1.2x	0.3x	29.04x	1.3x
Capitalization / Revenue	1.34x	0.88x	3.08x	4.08x	1.63x	1.93x	1.91x	1.81x
EV / Revenue	4.11x	3.09x	5.45x	6.35x	3.36x	3.48x	3.47x	3.31x
EV / EBITDA	-228x	15.3x	22.6x	31.5x	27.1x	17x	17.5x	17.2x
EV / EBIT	-63.8x	18.7x	26.8x	38x	33.6x	19.7x	19.9x	19.7x
EV / FCF	-79.9x	13x	20.3x	22.7x	16.4x	12.5x	16.7x	15x
FCF Yield	-1.25%	7.66%	4.93%	4.41%	6.1%	8%	6%	6.68%
Dividend per Share ²	-	0.005	0.0075	0.0124	0.0143	0.0148	0.0148	0.0158
Rate of return	-	1.96%	0.92%	1.15%	2.6%	2.53%	2.53%	2.7%
EPS ²	-0.0424	0.0159	0.015	0.0206	0.0141	0.0242	0.0244	0.0284
Distribution rate	-	31.4%	50%	60.2%	101%	61.2%	60.7%	55.6%
Net sales ¹	1,211	1,473	1,339	1,340	1,702	1,533	1,547	1,639
EBITDA ¹	-21.83	298	323.5	270	211	313.8	306.8	315.1
EBIT ¹	-78.14	243.1	272.2	223.8	170	271	269.6	274.9
Net income ¹	-214.3	80.54	75.73	104.3	71.02	125.4	128	142.2
Net Debt ¹	3,363	3,262	3,178	3,043	2,931	2,367	2,407	2,461
Reference price ²	0.3200	0.2550	0.8150	1.0800	0.5500	0.5850	0.5850	0.5850
Nbr of stocks (in thousands)	5,058,476	5,058,476	5,058,476	5,058,476	5,058,476	5,058,476	-	-
Announcement Date	2/23/22	2/23/23	2/27/24	2/20/25	2/26/26	-	-	-

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.($)
UEM SUNRISE	25x	3.54x	17.3x	2.45%	754M
SUN HUNG KAI PROPERTIES LIMITED	15.21x	4.85x	13.04x	3.33%	43.29B
CHINA RESOURCES LAND LIMITED	8.93x	1.53x	7.97x	3.98%	30.87B
MITSUBISHI ESTATE CO., LTD.	18.2x	4.02x	16.43x	1.35%	27.75B
EMAAR PROPERTIES	5.49x	0.67x	1.41x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	13.47x	3.03x	14.62x	2.62%	24.47B
ALPHA DHABI HOLDING	8.1x	0.9x	3.27x	2.76%	20.71B
CK ASSET HOLDINGS LIMITED	10.81x	2.09x	9.77x	4.11%	20.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.47x	6.56x	17.53x	1.58%	19.48B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.27x	1.65x	14.3x	3.67%	18.72B
Average	12.89x	2.88x	11.56x	3.49%	23.3B
Weighted average by Cap.	11.92x	2.93x	10.95x	3.66%