Valuation KLCC Property Holdings

Stocks

Market Closed - BURSA MALAYSIA 09:57:20 23/10/2026 BST			5-day change	1st Jan Change
8.270 ^MYR	-0.36%		-10.30%	-5.16%

09-20	KLCC Property Holdings Berhad(KLSE:KLCC) added to S&P Global BMI Index	CI
08-26	KLCC Property Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,825	12,114	12,800	14,713	15,743	14,984	-	-
Change	-	2.44%	5.66%	14.95%	6.99%	-4.82%	-	-
Enterprise Value (EV) ¹	13,241	13,387	13,972	17,670	18,546	17,767	17,708	17,673
Change	-	1.1%	4.37%	26.47%	4.96%	-4.2%	-0.33%	-0.2%
P/E	23.8x	15.5x	13.7x	14.5x	12.3x	17.4x	16.6x	15.9x
PBR	0.91x	0.92x	0.96x	1.08x	1.11x	1.06x	1.06x	1.06x
PEG	-	0.3x	0.7x	1.58x	0.5x	-0.5x	3.17x	3.88x
Capitalization / Revenue	10.1x	8.3x	7.91x	8.6x	9.05x	8.43x	8.11x	7.91x
EV / Revenue	11.3x	9.17x	8.63x	10.3x	10.7x	10x	9.58x	9.33x
EV / EBITDA	15.9x	13.3x	13.3x	16.1x	16.8x	15.8x	15.1x	14.7x
EV / EBIT	16.9x	14x	13.7x	16.6x	17.2x	16.2x	15.8x	15.4x
EV / FCF	18.2x	13.2x	13.5x	16x	16.6x	16x	15.4x	15.4x
FCF Yield	5.5%	7.57%	7.43%	6.26%	6.04%	6.24%	6.51%	6.48%
Dividend per Share ²	0.336	0.38	0.405	0.445	0.47	0.4704	0.4839	0.5032
Rate of return	5.13%	5.66%	5.71%	5.46%	5.39%	5.67%	5.83%	6.06%
EPS ²	0.2747	0.4335	0.5159	0.5631	0.7092	0.4756	0.5005	0.521
Distribution rate	122%	87.7%	78.5%	79%	66.3%	98.9%	96.7%	96.6%
Net sales ¹	1,171	1,459	1,619	1,711	1,740	1,777	1,848	1,894
EBITDA ¹	831.8	1,004	1,053	1,097	1,103	1,123	1,170	1,202
EBIT ¹	785.2	958.8	1,020	1,067	1,077	1,095	1,124	1,148
Net income ¹	495.9	782.7	931.3	1,017	1,280	857.3	899.6	934.2
Net Debt ¹	1,416	1,274	1,172	2,957	2,803	2,783	2,724	2,688
Reference price ²	6.550	6.710	7.090	8.150	8.720	8.300	8.300	8.300
Nbr of stocks (in thousands)	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	-	-
Announcement Date	28/01/22	31/01/23	07/02/24	05/02/25	29/01/26	-	-	-

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.($)
KLCC PROPERTY HOLDINGS	17.45x	10x	15.82x	5.67%	3.67B
PROLOGIS, INC.	37.23x	18.03x	22.66x	3.38%	120B
SIMON PROPERTY GROUP, INC.	32.37x	14.42x	18.52x	4.25%	68.61B
REALTY INCOME CORPORATION	37.85x	14.92x	15.42x	5.72%	53.82B
GOODMAN GROUP	17.97x	15.21x	17.31x	1.15%	37.62B
SEGRO PLC	13.88x	24.7x	27.05x	3.61%	16.35B
KIMCO REALTY CORPORATION	27.45x	10.9x	14.99x	4.55%	15.82B
UNIBAIL-RODAMCO-WESTFIELD SE	8.15x	11.78x	14.43x	6.12%	14.59B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.97x	16.08x	23.37x	5.35%	14B
REGENCY CENTERS CORPORATION	29.84x	11.08x	16.23x	4.08%	13.2B
Average	24.02x	14.71x	18.58x	4.39%	35.81B
Weighted average by Cap.	30.46x	15.90x	19.46x	3.96%