Valuation Sime Darby Property OTC Markets
Stocks
SIMEF
MYL5288OO005
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3485 USD | +26.50% |
|
-.--% | +26.50% |
| 07-28 | Malaysia's Sime Darby Property launches $637 million ringgit sukuk for data centres | RE |
| 07-21 | Malaysian Shares Extend Losses Bucking Regional Gains; GIIB's Shares Rally 11% | MT |
Company Valuation: Sime Darby Property
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 | 9,317 | - | - |
| 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 | 12,871 | 12,925 | 12,662 |
| Change | - | -14.33% | 10.14% | 102.48% | -5.16% | -3.05% | 0.42% | -2.03% |
| P/E | 74.4x | 9.78x | 10.4x | 22.9x | 18.3x | 15.6x | 14.6x | 13.3x |
| PBR | 0.44x | 0.32x | 0.42x | 1.12x | 0.9x | 0.85x | 0.82x | 0.79x |
| PEG | - | 0x | 0.3x | 1x | 5.87x | 1x | 2.12x | 1.36x |
| Capitalization / Revenue | 1.82x | 1.12x | 1.24x | 2.7x | 2.26x | 2.06x | 1.98x | 2.04x |
| EV / Revenue | 3.3x | 2.29x | 2.01x | 3.29x | 3.17x | 2.84x | 2.75x | 2.77x |
| EV / EBITDA | 44.5x | 12.1x | 10.8x | 14.5x | 14x | 11.9x | 11.5x | 10.4x |
| EV / EBIT | 55.4x | 12.9x | 11.4x | 15.6x | 14.8x | 12.7x | 12x | 10.8x |
| EV / FCF | 15x | 12.9x | -62.8x | 30.8x | 42.1x | 16.7x | 18.4x | 16.8x |
| FCF Yield | 6.67% | 7.78% | -1.59% | 3.24% | 2.38% | 6% | 5.45% | 5.97% |
| Dividend per Share 2 | 0.01 | - | 0.025 | 0.03 | 0.03 | 0.0353 | 0.0385 | 0.0414 |
| Rate of return | 1.68% | - | 4% | 1.78% | 2.16% | 2.58% | 2.81% | 3.03% |
| EPS 2 | 0.008 | 0.046 | 0.06 | 0.0738 | 0.0761 | 0.0878 | 0.0939 | 0.1031 |
| Distribution rate | 125% | - | 41.7% | 40.7% | 39.4% | 40.2% | 41% | 40.2% |
| Net sales 1 | 2,220 | 2,742 | 3,437 | 4,251 | 4,184 | 4,532 | 4,696 | 4,577 |
| EBITDA 1 | 164.7 | 519.8 | 638.2 | 964.6 | 948.9 | 1,078 | 1,126 | 1,223 |
| EBIT 1 | 132.3 | 487.8 | 606.4 | 899.8 | 895.3 | 1,010 | 1,073 | 1,172 |
| Net income 1 | 56.39 | - | 407.9 | 502.2 | 517.7 | 595.4 | 638.6 | 697.2 |
| Net Debt 1 | 3,280 | 3,217 | 2,663 | 2,504 | 3,822 | 3,554 | 3,607 | 3,345 |
| Reference price 2 | 0.595 | 0.450 | 0.625 | 1.690 | 1.390 | 1.370 | 1.370 | 1.370 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.07x | 4.79x | 12.88x | 3.36% | 42.85B | |
| 8.64x | 1.5x | 7.82x | 4.11% | 29.87B | |
| 19.16x | 4.05x | 16.54x | 1.3% | 29.17B | |
| 5.84x | 0.68x | 1.41x | 8.62% | 27.91B | |
| 13.76x | 3.05x | 14.62x | 2.55% | 25.28B | |
| 8.35x | 0.93x | 3.37x | 2.68% | 21.36B | |
| 8.86x | 2.28x | 7.02x | 3.94% | 20.88B | |
| 14.22x | 6.72x | 18.27x | 1.5% | 20.67B | |
| 10.12x | 1.64x | 14.19x | 3.73% | 18.43B | |
| Average | 11.56x | 2.85x | 10.68x | 3.53% | 26.27B | |
| Weighted average by Cap. | 11.92x | 2.96x | 10.72x | 3.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5288 Stock
- SIMEF Stock
- Valuation Sime Darby Property
Select your edition
All financial news and data tailored to specific country editions
