Valuation Eastern & Oriental

Stocks

Market Closed - BURSA MALAYSIA 11:59:42 21/08/2026 +03			5-day change	1st Jan Change
0.7900 ^MYR	+1.94%		+3.95%	+7.48%

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	1,970	-	-
Change	-	-38.16%	344.95%	1.55%	-20.95%	17.05%	-	-
Enterprise Value (EV)	761.9	471.1	2,096	2,129	1,683	1,970	1,970	1,970
Change	-	-38.16%	344.95%	1.55%	-20.95%	17.05%	0%	0%
P/E	11.8x	18.1x	22.1x	12.9x	7.75x	7.25x	5.47x	7.18x
PBR	0.43x	0.26x	0.97x	0.92x	0.66x	0.57x	0.54x	0.51x
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	1.87x	1.49x	1.66x
EV / Revenue	0x	0x	0x	0x	0x	1.87x	1.49x	1.66x
EV / EBITDA	0x	0x	0x	0x	0x	4.96x	4.03x	4.35x
EV / EBIT	0x	0x	0x	0x	0x	5.29x	4.23x	4.62x
EV / FCF	-	-	-	-	-0x	44.8x	24.3x	-
FCF Yield	-	-	-	-	-16.8%	2.23%	4.11%	-
Dividend per Share ²	-	-	-	0.01	0.01	0.0195	0.0267	0.03
Rate of return	-	-	-	1.17%	1.48%	2.47%	3.38%	3.8%
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	0.7900	0.7900	0.7900
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	5/25/22 A	5/31/23 A	5/28/24 A	5/28/25 A	5/26/26 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.($)
EASTERN & ORIENTAL	7.25x	-	-	2.47%	488M
SUN HUNG KAI PROPERTIES LIMITED	16.63x	5.21x	14.02x	3.04%	47.38B
CHINA RESOURCES LAND LIMITED	9.3x	1.56x	8.16x	3.82%	32.18B
MITSUBISHI ESTATE CO., LTD.	18.25x	4.03x	16.32x	1.35%	27.9B
EMAAR PROPERTIES	5.48x	0.66x	1.38x	9.12%	26.37B
MITSUI FUDOSAN CO., LTD.	13.89x	3.09x	14.78x	2.52%	25.36B
CK ASSET HOLDINGS LIMITED	11.15x	2.12x	9.92x	3.98%	21.12B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.79x	1.69x	14.65x	3.5%	19.68B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.38x	6.55x	17.49x	1.59%	19.4B
Average	11.41x	2.87x	11.10x	3.42%	24.02B
Weighted average by Cap.	12.35x	3.04x	11.24x	3.54%