Valuation Eastern & Oriental

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:58:41 07/08/2026 +04			5-day change	1st Jan Change
0.7500 ^MYR	+1.35%		0.00%	+2.04%

07-31	Eastern & Oriental Berhad and Majestic Gen Sdn Bhd Announce Acquisition of Prime Freehold Jalan Kia Peng Site for Residential Development	CI
06-26	Eastern & Oriental Seeks Share Buyback, Transactions Authority Renewal	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	761.9	471.1	2,096	2,129	1,683	1,870	-	-
Change	-	-38.16%	344.95%	1.55%	-20.95%	11.13%	-	-
Enterprise Value (EV)	761.9	471.1	2,096	2,129	1,683	1,870	1,870	1,870
Change	-	-38.16%	344.95%	1.55%	-20.95%	11.13%	0%	0%
P/E	11.8x	18.1x	22.1x	12.9x	7.75x	6.88x	5.2x	6.82x
PBR	0.43x	0.26x	0.97x	0.92x	0.66x	0.54x	0.51x	0.48x
PEG	-	-0.3x	0x	0.3x	0.2x	0.3x	0.2x	-0.3x
Capitalization / Revenue	5.42x	1.48x	4.96x	2.87x	1.94x	1.77x	1.42x	1.57x
EV / Revenue	0x	0x	0x	0x	0x	1.77x	1.42x	1.57x
EV / EBITDA	0x	0x	0x	0x	0x	4.71x	3.82x	4.13x
EV / EBIT	0x	0x	0x	0x	0x	5.02x	4.02x	4.39x
EV / FCF	-	-	-	-	-0x	42.5x	23.1x	-
FCF Yield	-	-	-	-	-16.8%	2.35%	4.33%	-
Dividend per Share ²	-	-	-	0.01	0.01	0.0195	0.0267	0.03
Rate of return	-	-	-	1.17%	1.48%	2.6%	3.56%	4%
EPS ²	0.0445	0.0177	0.0476	0.0664	0.0871	0.109	0.1443	0.11
Distribution rate	-	-	-	15.1%	11.5%	17.9%	18.5%	27.3%
Net sales ¹	140.5	318.1	422.8	741.1	867.6	1,055	1,319	1,189
EBITDA ¹	132	104	234.7	235.4	312.8	397.1	489.1	453
EBIT ¹	113.4	81.79	214.4	212.2	290.4	372.6	465.5	426
Net income ¹	64.07	44.54	133.6	168.6	221.2	267.8	363.8	281
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.5250	0.3200	1.0500	0.8550	0.6750	0.7500	0.7500	0.7500
Nbr of stocks (in thousands)	1,451,146	1,472,172	1,996,320	2,489,736	2,492,943	2,493,314	-	-
Announcement Date	25/05/22	31/05/23	28/05/24	28/05/25	26/05/26	-	-	-

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.($)
EASTERN & ORIENTAL	6.88x	-	-	2.6%	457M
SUN HUNG KAI PROPERTIES LIMITED	14.99x	4.77x	12.83x	3.38%	42.62B
CHINA RESOURCES LAND LIMITED	8.63x	1.5x	7.82x	4.12%	29.83B
MITSUBISHI ESTATE CO., LTD.	19.09x	4.07x	16.66x	1.3%	29.25B
EMAAR PROPERTIES	5.79x	0.67x	1.37x	8.7%	27.67B
MITSUI FUDOSAN CO., LTD.	14.25x	3.1x	14.91x	2.49%	26.03B
ALPHA DHABI HOLDING	8.36x	0.93x	3.37x	2.67%	21.39B
CK ASSET HOLDINGS LIMITED	8.88x	2.29x	7.03x	3.93%	20.91B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.05x	6.67x	17.86x	1.51%	20.51B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.06x	1.64x	14.16x	3.75%	18.33B
Average	11.10x	2.85x	10.67x	3.45%	23.7B
Weighted average by Cap.	11.92x	2.96x	10.73x	3.59%