Valuation Sentral REIT

Stocks

Delayed BURSA MALAYSIA 11:32:54 28/10/2026 +04			5-day change	1st Jan Change
0.6150 ^MYR	0.00%		-1.60%	-22.64%

08-06	Sentral REIT Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-06	Sentral Reit Announces Interim Gross Income Distribution for Period from 1 January 2026 to 30 June 2026, Payable on September 18, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	970	959.2	938.5	950.4	950.4	735.2	-	-
Change	-	-1.1%	-2.17%	1.27%	0%	-22.64%	-	-
Enterprise Value (EV) ¹	1,682	1,684	2,016	2,032	2,081	1,795	1,791	1,785
Change	-	0.11%	19.73%	0.78%	2.41%	-13.75%	-0.24%	-0.32%
P/E	13.8x	18.3x	11.6x	12.1x	16.2x	9x	8.74x	8.7x
PBR	0.74x	0.74x	0.69x	0.69x	0.69x	0.55x	0.52x	0.52x
PEG	-	-0.7x	0.3x	-5.44x	-0.6x	0.2x	2.99x	18x
Capitalization / Revenue	6.04x	6.44x	5.82x	4.97x	5.02x	3.74x	3.59x	3.54x
EV / Revenue	10.5x	11.3x	12.5x	10.6x	11x	9.12x	8.74x	8.6x
EV / EBITDA	15.5x	16.7x	18.3x	15.3x	16.4x	14x	13.3x	13x
EV / EBIT	15.6x	16.8x	18.3x	15.3x	16.4x	14x	13.3x	13x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0741	0.0682	0.0668	0.0636	0.0615	0.0627	0.0677	0.0677
Rate of return	8.19%	7.62%	8.51%	8%	7.74%	10.2%	11%	11%
EPS ²	0.0655	0.0488	0.0674	0.0659	0.049	0.0683	0.0703	0.0707
Distribution rate	113%	140%	99.1%	96.5%	126%	91.7%	96.2%	95.8%
Net sales ¹	160.6	148.9	161.2	191.1	189.4	196.7	204.9	207.5
EBITDA ¹	108.3	100.6	110.3	133.1	126.5	128	135	137
EBIT ¹	108.1	100.5	110.3	133.1	126.5	128	135	137
Net income ¹	70.25	52.27	72.71	78.81	58.64	80.13	85	85.87
Net Debt ¹	712.1	724.7	1,078	1,082	1,131	1,060	1,055	1,050
Reference price ²	0.9050	0.8950	0.7850	0.7950	0.7950	0.6150	0.6150	0.6150
Nbr of stocks (in thousands)	1,071,783	1,071,783	1,195,503	1,195,503	1,195,503	1,195,503	-	-
Announcement Date	20/01/22	19/01/23	23/01/24	22/01/25	22/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SENTRAL REIT	9x	9.12x	14.02x	10.19%	180M
PROLOGIS, INC.	33.67x	18.02x	22.62x	3.38%	120B
SIMON PROPERTY GROUP, INC.	32.41x	14.43x	18.53x	4.24%	68.69B
REALTY INCOME CORPORATION	37.69x	14.88x	15.38x	5.74%	53.59B
GOODMAN GROUP	18.34x	15.52x	17.65x	1.13%	38.49B
SEGRO PLC	13.97x	24.8x	27.16x	3.59%	16.38B
KIMCO REALTY CORPORATION	27.58x	10.94x	15.04x	4.53%	15.9B
UNIBAIL-RODAMCO-WESTFIELD SE	8.31x	11.88x	14.55x	6%	14.79B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.13x	16.2x	23.54x	5.31%	14.13B
REGENCY CENTERS CORPORATION	29.8x	11.31x	16.56x	4.09%	13.57B
Average	22.89x	14.71x	18.51x	4.82%	35.59B
Weighted average by Cap.	29.36x	15.99x	19.54x	3.94%