Company Valuation: Kerjaya Prospek Property

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026 2027 2028 2029
Market Cap 1 245 233.9 246.4 227.3 210.7 - -
Change - -4.53% - -7.78% -7.27% - -
Enterprise Value (EV) 1 245 233.9 246.4 227.3 -137.6 210.7 210.7
Change - -4.53% - -7.78% -160.53% 253.2% 0%
P/E 7.78x 6.13x 33.3x 26.2x 6.89x 5.2x 3.59x
PBR - - - - - - -
PEG - 0.2x - -1.2x 0x 0.2x 0.1x
Capitalization / Revenue - - - 1.23x 0.63x 0.45x 0.35x
EV / Revenue - - - 1.23x -0.41x 0.45x 0.35x
EV / EBITDA - - - 6.01x -1.85x 2.11x 1.67x
EV / EBIT - - - 10x -2.57x 3.12x 2.25x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.0115 0.0135 0.0175
Rate of return - - - - 4.51% 5.29% 6.86%
EPS 2 0.0797 0.0995 0.0135 0.0105 0.037 0.049 0.071
Distribution rate - - - - 31.1% 27.6% 24.6%
Net sales 1 - - - 184.7 332.4 463.4 597.9
EBITDA 1 - - - 37.8 74.55 99.85 125.8
EBIT 1 - - - 22.67 53.6 67.6 93.5
Net income 1 - - 7.247 11.31 31.5 41.8 61.2
Net Debt 1 - - - - -348.3 - -
Reference price 2 0.6200 0.6100 0.4500 0.2750 0.2550 0.2550 0.2550
Nbr of stocks (in thousands) 395,146 383,442 547,642 826,426 826,426 - -
Announcement Date 27/05/22 27/07/23 26/05/25 26/05/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.89x-0.41x-1.85x4.51% 51.64M
60.45x - - - 64.84B
12.53x4.39x11.26x3.84% 39.66B
18.95x4.08x16.42x1.29% 29.2B
5.7x0.76x1.57x8.68% 27.72B
8.25x1.49x8.35x4.29% 27.48B
14.28x3.13x14.99x2.45% 26.31B
10x1.96x8.06x4.2% 20.11B
7.43x0.82x2.99x3.01% 18.99B
13.34x6.46x16.98x1.63% 19.09B
Average 15.78x 2.52x 8.75x 3.77% 27.34B
Weighted average by Cap. 23.14x 2.95x 10.24x 3.77%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kerjaya Prospek Property

Historical PBR trend

Valuation ratios - PBR - Kerjaya Prospek Property

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kerjaya Prospek Property

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kerjaya Prospek Property


Year-on-year evolution of the Yield

Valuation ratios - Yield - Kerjaya Prospek Property
  1. Stock Market
  2. Stocks
  3. 7077 Stock
  4. Valuation Kerjaya Prospek Property