|
Market Closed -
BURSA MALAYSIA
08:59:58 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 0.4750 MYR | +2.15% |
|
+3.26% | -13.64% |
| 10-30 | UEM Sunrise says unit proposes joint venture with AME Development for industrial park in Johor | RE |
| 08-28 | UEM Sunrise Berhad Announces Board and Committee Changes, Effective August 30, 2026 | CI |
Company Valuation: UEM Sunrise
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,619 | 1,290 | 4,123 | 5,463 | 2,782 | 2,403 | - | - |
| Change | - | -20.31% | 219.61% | 32.52% | -49.07% | -13.64% | - | - |
| Enterprise Value (EV) 1 | 4,982 | 4,552 | 7,301 | 8,506 | 5,713 | 4,770 | 4,810 | 4,864 |
| Change | - | -8.63% | 60.4% | 16.5% | -32.84% | -16.5% | 0.84% | 1.12% |
| P/E | -7.55x | 16x | 54.3x | 52.4x | 39x | 19.6x | 19.5x | 16.7x |
| PBR | 0.24x | 0.19x | 0.6x | 0.79x | 0.4x | 0.34x | 0.34x | 0.34x |
| PEG | - | -0x | -9.59x | 1.4x | -1.2x | 0.3x | 23.59x | 1x |
| Capitalization / Revenue | 1.34x | 0.88x | 3.08x | 4.08x | 1.63x | 1.57x | 1.55x | 1.47x |
| EV / Revenue | 4.11x | 3.09x | 5.45x | 6.35x | 3.36x | 3.11x | 3.11x | 2.97x |
| EV / EBITDA | -228x | 15.3x | 22.6x | 31.5x | 27.1x | 15.2x | 15.7x | 15.4x |
| EV / EBIT | -63.8x | 18.7x | 26.8x | 38x | 33.6x | 17.6x | 17.8x | 17.7x |
| EV / FCF | -79.9x | 13x | 20.3x | 22.7x | 16.4x | 11.2x | 14.9x | 13.4x |
| FCF Yield | -1.25% | 7.66% | 4.93% | 4.41% | 6.1% | 8.93% | 6.7% | 7.44% |
| Dividend per Share 2 | - | 0.005 | 0.0075 | 0.0124 | 0.0143 | 0.0148 | 0.0148 | 0.0158 |
| Rate of return | - | 1.96% | 0.92% | 1.15% | 2.6% | 3.12% | 3.12% | 3.33% |
| EPS 2 | -0.0424 | 0.0159 | 0.015 | 0.0206 | 0.0141 | 0.0242 | 0.0244 | 0.0284 |
| Distribution rate | - | 31.4% | 50% | 60.2% | 101% | 61.2% | 60.7% | 55.6% |
| Net sales 1 | 1,211 | 1,473 | 1,339 | 1,340 | 1,702 | 1,533 | 1,547 | 1,639 |
| EBITDA 1 | -21.83 | 298 | 323.5 | 270 | 211 | 313.8 | 306.8 | 315.1 |
| EBIT 1 | -78.14 | 243.1 | 272.2 | 223.8 | 170 | 271 | 269.6 | 274.9 |
| Net income 1 | -214.3 | 80.54 | 75.73 | 104.3 | 71.02 | 125.4 | 128 | 142.2 |
| Net Debt 1 | 3,363 | 3,262 | 3,178 | 3,043 | 2,931 | 2,367 | 2,407 | 2,461 |
| Reference price 2 | 0.3200 | 0.2550 | 0.8150 | 1.0800 | 0.5500 | 0.4750 | 0.4750 | 0.4750 |
| Nbr of stocks (in thousands) | 5,058,476 | 5,058,476 | 5,058,476 | 5,058,476 | 5,058,476 | 5,058,476 | - | - |
| Announcement Date | 23/02/22 | 23/02/23 | 27/02/24 | 20/02/25 | 26/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.63x | 3.11x | 15.2x | 3.12% | 592M | |
| 65.15x | - | - | - | 70.03B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.22B | |
| 18.87x | 4.07x | 16.38x | 1.3% | 29.17B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 14.61x | 3.17x | 15.15x | 2.39% | 27.01B | |
| 8.31x | 1.49x | 8.38x | 4.26% | 27.69B | |
| 10.24x | 2.01x | 7.75x | 4.1% | 20.59B | |
| 8.36x | 2.94x | 6.88x | -.--% | 20.05B | |
| 7.32x | 0.81x | 2.95x | 3.05% | 18.72B | |
| Average | 17.08x | 2.53x | 9.51x | 3.42% | 28.15B | |
| Weighted average by Cap. | 24.62x | 2.66x | 9.37x | 3.58% |
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
- 5148 Stock
- Valuation UEM Sunrise
Select your edition
All financial news and data tailored to specific country editions
