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	9,249	-	-
Change	-	-24.37%	38.89%	170.4%	-17.75%	-2.16%	-	-
Enterprise Value (EV) ¹	7,327	6,277	6,913	13,998	13,276	12,557	12,563	12,224
Change	-	-14.33%	10.14%	102.48%	-5.16%	-5.41%	0.05%	-2.7%
P/E	74.4x	9.78x	10.4x	22.9x	18.3x	15.6x	14.5x	13.3x
PBR	0.44x	0.32x	0.42x	1.12x	0.9x	0.84x	0.81x	0.79x
PEG	-	0x	0.3x	1x	5.87x	1.1x	1.87x	1.42x
Capitalization / Revenue	1.82x	1.12x	1.24x	2.7x	2.26x	2.04x	1.97x	1.92x
EV / Revenue	3.3x	2.29x	2.01x	3.29x	3.17x	2.77x	2.68x	2.53x
EV / EBITDA	44.5x	12.1x	10.8x	14.5x	14x	11.7x	11.3x	10.2x
EV / EBIT	55.4x	12.9x	11.4x	15.6x	14.8x	12.6x	11.9x	10.8x
EV / FCF	15x	12.9x	-62.8x	30.8x	42.1x	16.3x	17.8x	16.2x
FCF Yield	6.67%	7.78%	-1.59%	3.24%	2.38%	6.15%	5.6%	6.18%
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%	2.63%	2.82%	3.06%
EPS ²	0.008	0.046	0.06	0.0738	0.0761	0.087	0.0938	0.1025
Distribution rate	125%	-	41.7%	40.7%	39.4%	41.2%	40.9%	40.6%
Net sales ¹	2,220	2,742	3,437	4,251	4,184	4,532	4,696	4,830
EBITDA ¹	164.7	519.8	638.2	964.6	948.9	1,072	1,112	1,193
EBIT ¹	132.3	487.8	606.4	899.8	895.3	997.6	1,055	1,136
Net income ¹	56.39	-	407.9	502.2	517.7	589.6	637.6	693.1
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	1.360	1.360	1.360
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	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.75x	1.62x	13.77x	3.88%	18.02B
Average	12.24x	3.12x	11.64x	3.64%	27.2B
Weighted average by Cap.	12.68x	3.24x	11.59x	3.66%