Valuation OSK Holdings

Stocks

Delayed BURSA MALAYSIA 08:21:32 26/10/2026 +04			5-day change	1st Jan Change
1.600 ^MYR	-0.62%		-3.03%	-

08-28	OSK Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-28	Osk Holdings Berhad Announces Appointment of Ong Seow Wuen as Joint Secretary, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,794	1,990	2,557	3,671	4,949	4,980	-	-
Change	-	10.92%	28.5%	43.55%	34.83%	0.63%	-	-
Enterprise Value (EV) ¹	1,794	2,234	5,073	6,658	8,444	9,088	9,601	10,395
Change	-	24.53%	127.08%	31.24%	26.82%	7.62%	5.64%	8.28%
P/E	4.51x	4.66x	5.48x	6.84x	8.59x	8.05x	7.39x	6.68x
PBR	-	0.35x	0.42x	0.57x	0.72x	0.67x	0.64x	0.6x
PEG	-	0.64x	0.59x	0.5x	1.17x	1.09x	0.82x	0.6x
Capitalization / Revenue	-	1.51x	1.61x	2.21x	2.67x	2.07x	2.06x	1.82x
EV / Revenue	-	1.69x	3.2x	4.02x	4.55x	3.79x	3.97x	3.79x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	8.98x	17x	20x	23.7x	20.6x	20.3x	18.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.04	0.0467	0.0533	0.06	0.065	0.07	0.075
Rate of return	-	6.22%	5.65%	4.49%	3.75%	4.04%	4.35%	4.66%
EPS ²	0.1287	0.1381	0.1509	0.1735	0.1862	0.2	0.218	0.241
Distribution rate	-	29%	30.9%	30.7%	32.2%	32.5%	32.1%	31.1%
Net sales ¹	-	1,321	1,588	1,658	1,856	2,400	2,419	2,743
EBITDA	-	-	324.2	-	-	-	-	-
EBIT ¹	-	248.7	298.8	333	356.8	441.6	472.2	565.2
Net income ¹	398.2	427.2	467	538.6	576	618.3	674.8	746.8
Net Debt ¹	-	244.2	2,516	2,988	3,495	4,108	4,621	5,415
Reference price ²	0.580	0.643	0.827	1.187	1.600	1.610	1.610	1.610
Nbr of stocks (in thousands)	3,093,156	3,093,156	3,093,156	3,093,156	3,093,153	3,093,153	-	-
Announcement Date	28/02/22	27/02/23	27/02/24	27/02/25	27/02/26	-	-	-

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.($)
OSK HOLDINGS	8.05x	3.79x	-	4.04%	1.22B
VINGROUP	63.94x	-	-	-	68.62B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	38.98B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	29.75B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.15B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	26.82B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.44B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.37x	4.29%	19.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.62B
Average	16.37x	3.23x	10.51x	3.43%	27.91B
Weighted average by Cap.	24.52x	3.17x	10.62x	3.49%