|
Market Closed -
BURSA MALAYSIA
12:59:39 06/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 1.270 MYR | -3.79% |
|
-1.55% | -8.63% |
| 11-02 | Sime Darby Property Sabah Unit Holds Final Liquidation Meeting | MT |
| 08-24 | Sime Darby Property Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
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 | 8,637 | - | - |
| Change | - | -24.37% | 38.89% | 170.4% | -17.75% | -8.63% | - | - |
| Enterprise Value (EV) 1 | 7,327 | 6,277 | 6,913 | 13,998 | 13,276 | 12,094 | 12,135 | 11,905 |
| Change | - | -14.33% | 10.14% | 102.48% | -5.16% | -8.9% | 0.34% | -1.89% |
| P/E | 74.4x | 9.78x | 10.4x | 22.9x | 18.3x | 13.8x | 13.6x | 12.4x |
| PBR | 0.44x | 0.32x | 0.42x | 1.12x | 0.9x | 0.79x | 0.76x | 0.73x |
| PEG | - | 0x | 0.3x | 1x | 5.87x | 0.7x | 10.04x | 1.26x |
| Capitalization / Revenue | 1.82x | 1.12x | 1.24x | 2.7x | 2.26x | 1.9x | 1.85x | 1.77x |
| EV / Revenue | 3.3x | 2.29x | 2.01x | 3.29x | 3.17x | 2.67x | 2.59x | 2.45x |
| EV / EBITDA | 44.5x | 12.1x | 10.8x | 14.5x | 14x | 11.1x | 10.8x | 9.65x |
| EV / EBIT | 55.4x | 12.9x | 11.4x | 15.6x | 14.8x | 11.6x | 11.3x | 10.2x |
| EV / FCF | 15x | 12.9x | -62.8x | 30.8x | 42.1x | 14.3x | 17.5x | 15.4x |
| FCF Yield | 6.67% | 7.78% | -1.59% | 3.24% | 2.38% | 6.99% | 5.72% | 6.5% |
| Dividend per Share 2 | 0.01 | - | 0.025 | 0.03 | 0.03 | 0.0381 | 0.0418 | 0.0444 |
| Rate of return | 1.68% | - | 4% | 1.78% | 2.16% | 3% | 3.29% | 3.49% |
| EPS 2 | 0.008 | 0.046 | 0.06 | 0.0738 | 0.0761 | 0.0922 | 0.0935 | 0.1027 |
| Distribution rate | 125% | - | 41.7% | 40.7% | 39.4% | 41.3% | 44.7% | 43.2% |
| Net sales 1 | 2,220 | 2,742 | 3,437 | 4,251 | 4,184 | 4,535 | 4,681 | 4,868 |
| EBITDA 1 | 164.7 | 519.8 | 638.2 | 964.6 | 948.9 | 1,088 | 1,123 | 1,234 |
| EBIT 1 | 132.3 | 487.8 | 606.4 | 899.8 | 895.3 | 1,045 | 1,073 | 1,169 |
| Net income 1 | 56.39 | - | 407.9 | 502.2 | 517.7 | 625.1 | 636.1 | 694.7 |
| Net Debt 1 | 3,280 | 3,217 | 2,663 | 2,504 | 3,822 | 3,457 | 3,498 | 3,268 |
| Reference price 2 | 0.595 | 0.450 | 0.625 | 1.690 | 1.390 | 1.270 | 1.270 | 1.270 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.77x | 2.67x | 11.11x | 3% | 2.13B | |
| 63.4x | - | - | - | 68.74B | |
| 13.73x | 4.74x | 12.15x | 3.51% | 43.5B | |
| 19.32x | 4.13x | 16.6x | 1.27% | 29.71B | |
| 5.63x | 0.92x | 1.92x | 8% | 30.08B | |
| 8.74x | 1.55x | 8.61x | 4.03% | 29.12B | |
| 14.9x | 3.2x | 15.3x | 2.35% | 27.41B | |
| 10.9x | 2.15x | 8.3x | 3.85% | 21.93B | |
| 13.12x | 6.41x | 16.85x | 1.66% | 18.74B | |
| 6.31x | 2.36x | 4.58x | -.--% | 19.94B | |
| Average | 16.98x | 3.12x | 10.60x | 3.07% | 29.13B | |
| Weighted average by Cap. | 24.03x | 3.19x | 10.62x | 3.3% |
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
- Valuation Sime Darby Property
Select your edition
All financial news and data tailored to specific country editions
