Valuation UEM Sunrise

Stocks

Market Closed - BURSA MALAYSIA 04:53:54 2026-10-23 EDT			5-day change	1st Jan Change
0.4600 ^MYR	+1.10%		-1.08%	-16.36%

08-28	UEM Sunrise Berhad Announces Board and Committee Changes, Effective August 30, 2026	CI
08-28	Uem Sunrise Berhad Announces the Relinquishment of Mr. Reagan Chan Chung Cheng as Member of Risk Committee, Effective from August 30, 2026	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	2,327	-	-
Change	-	-20.31%	219.61%	32.52%	-49.07%	-16.36%	-	-
Enterprise Value (EV) ¹	4,982	4,552	7,301	8,506	5,713	4,694	4,734	4,788
Change	-	-8.63%	60.4%	16.5%	-32.84%	-17.83%	0.85%	1.14%
P/E	-7.55x	16x	54.3x	52.4x	39x	19x	18.9x	16.2x
PBR	0.24x	0.19x	0.6x	0.79x	0.4x	0.33x	0.33x	0.33x
PEG	-	-0x	-9.59x	1.4x	-1.2x	0.3x	22.87x	1x
Capitalization / Revenue	1.34x	0.88x	3.08x	4.08x	1.63x	1.52x	1.5x	1.42x
EV / Revenue	4.11x	3.09x	5.45x	6.35x	3.36x	3.06x	3.06x	2.92x
EV / EBITDA	-228x	15.3x	22.6x	31.5x	27.1x	15x	15.4x	15.2x
EV / EBIT	-63.8x	18.7x	26.8x	38x	33.6x	17.3x	17.6x	17.4x
EV / FCF	-79.9x	13x	20.3x	22.7x	16.4x	11x	14.7x	13.2x
FCF Yield	-1.25%	7.66%	4.93%	4.41%	6.1%	9.08%	6.81%	7.56%
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%	3.22%	3.22%	3.43%
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	0.4600	0.4600	0.4600
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	18.8x	3.05x	14.88x	3.25%	564M
VINGROUP	62.96x	-	-	-	67.56B
SUN HUNG KAI PROPERTIES LIMITED	12.14x	4.28x	10.97x	3.97%	38.49B
MITSUBISHI ESTATE CO., LTD.	18.65x	4.05x	16.27x	1.31%	28.88B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
CHINA RESOURCES LAND LIMITED	8.03x	1.47x	8.23x	4.41%	26.77B
MITSUI FUDOSAN CO., LTD.	14.3x	3.13x	15x	2.44%	26.49B
CK ASSET HOLDINGS LIMITED	9.78x	1.91x	7.86x	4.29%	19.69B
VINHOMES	8.59x	3.04x	7.1x	-.--%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.25x	6.44x	16.93x	1.64%	19.06B
Average	17.21x	3.12x	10.97x	3.35%	27.52B
Weighted average by Cap.	24.12x	3.12x	10.51x	3.52%