Valuation Sime Darby Property OTC Markets

Stocks

Market Closed - OTC Markets 04:43:10 11/08/26 am AEST			5-day change	1st Jan Change
0.2913 ^USD	-16.41%		-.--%	+5.74%

25/08	Sime Darby Property Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
25/08	Sime Darby Property Berhad Announces First Interim Single Tier Dividend for the Financial Year Ending 31 December 2026, Payable on October 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,046	3,060	4,251	11,493	9,453	8,433	-	-
Change	-	-24.37%	38.89%	170.4%	-17.75%	-10.79%	-	-
Enterprise Value (EV) ¹	7,327	6,277	6,913	13,998	13,276	11,890	11,931	11,701
Change	-	-14.33%	10.14%	102.48%	-5.16%	-10.44%	0.35%	-1.93%
P/E	74.4x	9.78x	10.4x	22.9x	18.3x	14.1x	13.3x	12.1x
PBR	0.44x	0.32x	0.42x	1.12x	0.9x	0.77x	0.74x	0.72x
PEG	-	0x	0.3x	1x	5.87x	0.9x	2.14x	1.22x
Capitalization / Revenue	1.82x	1.12x	1.24x	2.7x	2.26x	1.87x	1.8x	1.73x
EV / Revenue	3.3x	2.29x	2.01x	3.29x	3.17x	2.64x	2.55x	2.41x
EV / EBITDA	44.5x	12.1x	10.8x	14.5x	14x	10.9x	10.5x	9.38x
EV / EBIT	55.4x	12.9x	11.4x	15.6x	14.8x	11.8x	11.2x	10x
EV / FCF	15x	12.9x	-62.8x	30.8x	42.1x	15.4x	16.9x	14.9x
FCF Yield	6.67%	7.78%	-1.59%	3.24%	2.38%	6.5%	5.9%	6.69%
Dividend per Share ²	0.01	-	0.025	0.03	0.03	0.0366	0.0403	0.0427
Rate of return	1.68%	-	4%	1.78%	2.16%	2.95%	3.25%	3.45%
EPS ²	0.008	0.046	0.06	0.0738	0.0761	0.0878	0.0933	0.1025
Distribution rate	125%	-	41.7%	40.7%	39.4%	41.7%	43.2%	41.7%
Net sales ¹	2,220	2,742	3,437	4,251	4,184	4,499	4,681	4,863
EBITDA ¹	164.7	519.8	638.2	964.6	948.9	1,088	1,133	1,247
EBIT ¹	132.3	487.8	606.4	899.8	895.3	1,006	1,070	1,166
Net income ¹	56.39	-	407.9	502.2	517.7	595.5	634.4	693.6
Net Debt ¹	3,280	3,217	2,663	2,504	3,822	3,457	3,498	3,268
Reference price ²	0.595	0.450	0.625	1.690	1.390	1.240	1.240	1.240
Nbr of stocks (in thousands)	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	-	-
Announcement Date	24/2/22	28/2/23	23/2/24	26/2/25	26/2/26	-	-	-

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.($)
VINGROUP	60.56x	-	-	-	64.64B
SUN HUNG KAI PROPERTIES LIMITED	13.75x	4.48x	12.05x	3.68%	39.14B
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	27.43B
CHINA RESOURCES LAND LIMITED	8.05x	1.45x	8.04x	4.4%	26.73B
MITSUBISHI ESTATE CO., LTD.	17.28x	3.88x	15.6x	1.42%	26.68B
MITSUI FUDOSAN CO., LTD.	13.18x	3.02x	14.44x	2.65%	24.33B
VINHOMES	9.11x	3.35x	7.66x	-.--%	21.47B
CK ASSET HOLDINGS LIMITED	10.19x	2x	8.23x	4.12%	20.47B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
Average	16.19x	2.47x	8.84x	3.48%	30.14B
Weighted average by Cap.	22.75x	2.62x	9.17x	3.61%