Valuation DutaLand

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:50:02 19/06/2026 +03			5-day change	1st Jan Change
0.3050 ^MYR	-3.17%		0.00%	+3.39%

06-16	DutaLand Unit Discloses May FFB Production Figures	MT
05-19	DutaLand posts Q3 net loss attributable 10 mln RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	303.9	324.6	265.5	222.6	252.8	218.5
Change	-	6.81%	-18.2%	-16.16%	13.58%	-13.58%
Enterprise Value (EV) ¹	-200.8	-196.5	-148	-139.4	-25.71	-24.55
Change	-	2.12%	24.71%	5.79%	81.55%	4.52%
P/E	-11.3x	25.1x	-5.93x	21.5x	87.4x	-18x
PBR	0.24x	0.26x	0.22x	0.19x	0.21x	0.18x
PEG	-	-0x	0x	-0x	-1.2x	0x
Capitalization / Revenue	4.63x	1.84x	1.91x	1.19x	1.38x	0.48x
EV / Revenue	-3.06x	-1.11x	-1.06x	-0.74x	-0.14x	-0.05x
EV / EBITDA	4.71x	5.46x	1.97x	4.9x	2.16x	2.62x
EV / EBIT	4.56x	5.24x	1.93x	4.61x	1.83x	2.06x
EV / FCF	2.81x	-7.94x	1.45x	1.72x	0.45x	0.78x
FCF Yield	35.6%	-12.6%	68.8%	58%	224%	128%
Dividend per Share ²	0.01	0.01	-	-	-	-
Rate of return	2.78%	2.56%	-	-	-	-
EPS ²	-0.032	0.0155	-0.054	0.0125	0.003545	-0.015
Distribution rate	-31.3%	64.4%	-	-	-	-
Net sales ¹	65.63	176.3	139	187.8	182.9	457
EBITDA ¹	-42.65	-35.96	-75.15	-28.43	-11.92	-9.377
EBIT ¹	-44.03	-37.5	-76.8	-30.22	-14.02	-11.92
Net income ¹	-26.56	12.96	-44.49	10.35	2.911	-11.92
Net Debt ¹	-504.6	-521.1	-413.5	-362	-278.6	-243.1
Reference price ²	0.3600	0.3900	0.3200	0.2700	0.3100	0.2700
Nbr of stocks (in thousands)	844,074	832,194	829,680	824,464	815,627	809,258
Announcement Date	10/7/20 A	10/29/21 A	10/31/22 A	10/31/23 A	10/30/24 A	10/30/25 A

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.($)
DUTALAND	-	-	-	-	61.9M
SUN HUNG KAI PROPERTIES LIMITED	14.45x	4.54x	12.45x	3.46%	41.67B
EMAAR PROPERTIES	6.57x	0.91x	1.83x	7.68%	31.33B
MITSUBISHI ESTATE CO., LTD.	22.57x	4.4x	18.47x	1.13%	30.82B
CHINA RESOURCES LAND LIMITED	8.11x	1.43x	7.16x	4.4%	29.19B
MITSUI FUDOSAN CO., LTD.	15.22x	3.15x	15.57x	2.3%	25.47B
ALPHA DHABI HOLDING	16.16x	1.03x	6.81x	2.31%	22.43B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.41x	6.69x	18.98x	1.23%	20.39B
CK ASSET HOLDINGS LIMITED	9.13x	2.2x	7.56x	4.07%	19.94B
Average	13.45x	3.04x	11.10x	3.32%	24.59B
Weighted average by Cap.	13.50x	3.07x	11.03x	3.46%