Valuation Sime Darby Property OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:30:05 17/02/2026 GMT			5-day change	1st Jan Change
0.3485 ^USD	+26.50%		-.--%	+26.50%

06-09	Sime Darby Property Launches New Economy Venture Fund	CI
06-09	Sime Darby Property launches $308 million fund for data centres, industrial assets	RE

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	9,589	-	-
Change	-	-24.37%	38.89%	170.4%	-17.75%	1.44%	-	-
Enterprise Value (EV) ¹	7,327	6,277	6,913	13,998	13,276	12,897	12,903	12,564
Change	-	-14.33%	10.14%	102.48%	-5.16%	-2.85%	0.05%	-2.63%
P/E	74.4x	9.78x	10.4x	22.9x	18.3x	16.2x	15x	13.7x
PBR	0.44x	0.32x	0.42x	1.12x	0.9x	0.87x	0.84x	0.82x
PEG	-	0x	0.3x	1x	5.87x	1.1x	1.93x	1.42x
Capitalization / Revenue	1.82x	1.12x	1.24x	2.7x	2.26x	2.12x	2.04x	2.01x
EV / Revenue	3.3x	2.29x	2.01x	3.29x	3.17x	2.85x	2.75x	2.63x
EV / EBITDA	44.5x	12.1x	10.8x	14.5x	14x	12x	11.6x	10.5x
EV / EBIT	55.4x	12.9x	11.4x	15.6x	14.8x	12.9x	12.2x	11x
EV / FCF	15x	12.9x	-62.8x	30.8x	42.1x	16.7x	18.3x	16.6x
FCF Yield	6.67%	7.78%	-1.59%	3.24%	2.38%	5.99%	5.46%	6.01%
Dividend per Share ²	0.01	-	0.025	0.03	0.03	0.0358	0.0384	0.0416
Rate of return	1.68%	-	4%	1.78%	2.16%	2.54%	2.72%	2.95%
EPS ²	0.008	0.046	0.06	0.0738	0.0761	0.087	0.0938	0.1028
Distribution rate	125%	-	41.7%	40.7%	39.4%	41.2%	40.9%	40.4%
Net sales ¹	2,220	2,742	3,437	4,251	4,184	4,532	4,696	4,778
EBITDA ¹	164.7	519.8	638.2	964.6	948.9	1,072	1,112	1,198
EBIT ¹	132.3	487.8	606.4	899.8	895.3	998.6	1,056	1,138
Net income ¹	56.39	-	407.9	502.2	517.7	589.6	637.6	694.8
Net Debt ¹	3,280	3,217	2,663	2,504	3,822	3,308	3,314	2,974
Reference price ²	0.595	0.450	0.625	1.690	1.390	1.410	1.410	1.410
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	24/02/22	28/02/23	23/02/24	26/02/25	26/02/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.61x	4.64x	12.62x	3.45%	41.83B
MITSUBISHI ESTATE CO., LTD.	22.44x	4.38x	18.41x	1.13%	30.66B
EMAAR PROPERTIES	6.02x	0.72x	1.46x	8.38%	28.73B
CHINA RESOURCES LAND LIMITED	7.85x	1.4x	7.03x	4.54%	28.24B
MITSUI FUDOSAN CO., LTD.	15.25x	3.16x	15.58x	2.3%	25.54B
ALPHA DHABI HOLDING	15.45x	0.98x	6.51x	2.41%	21.45B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	16.17x	6.85x	19.41x	1.17%	21.41B
CK ASSET HOLDINGS LIMITED	9.06x	2.2x	7.56x	4.1%	19.77B
Average	13.36x	3.04x	11.07x	3.44%	27.2B
Weighted average by Cap.	13.51x	3.13x	11.19x	3.51%