Valuation ICON Properties plc

Stocks

End-of-day quote Malawi S.E. 10/09/2026			5-day change	1st Jan Change
16.97 ^MWK	-0.06%		-0.18%	+6.06%

04-30	ICON Properties plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI
22/09/25	ICON Properties plc Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	70,140	81,964	86,105	79,826	119,238	120,574
Change	-	16.86%	5.05%	-7.29%	49.37%	1.12%
Enterprise Value (EV) ¹	69,169	81,844	77,851	76,241	115,939	111,161
Change	-	18.32%	-4.88%	-2.07%	52.07%	-4.12%
P/E	9.68x	9.53x	10x	4.78x	6.22x	4.94x
PBR	0.95x	1.01x	0.98x	0.77x	0.99x	0.84x
PEG	-	0.5x	107.79x	0.1x	0.4x	0.2x
Capitalization / Revenue	12.9x	15.5x	16.5x	14.2x	17.8x	15.3x
EV / Revenue	12.7x	15.5x	14.9x	13.6x	17.3x	14.1x
EV / EBITDA	22x	-	34x	31.4x	41.8x	42.9x
EV / EBIT	22x	25.8x	34x	31.4x	41.9x	43.4x
EV / FCF	6.11x	-154x	-948x	20.6x	67.1x	65.9x
FCF Yield	16.4%	-0.65%	-0.11%	4.86%	1.49%	1.52%
Dividend per Share ²	0.21	0.23	0.24	0.25	0.27	0.29
Rate of return	2%	1.87%	1.86%	2.09%	1.51%	1.61%
EPS ²	1.085	1.288	1.289	2.501	2.868	3.656
Distribution rate	19.4%	17.9%	18.6%	10%	9.41%	7.93%
Net sales ¹	5,436	5,294	5,232	5,617	6,706	7,880
EBITDA ¹	3,143	-	2,290	2,432	2,773	2,591
EBIT ¹	3,140	3,171	2,287	2,428	2,770	2,564
Net income ¹	7,249	8,605	8,613	16,706	19,159	24,424
Net Debt ¹	-970.6	-119.3	-8,254	-3,585	-3,299	-9,413
Reference price ²	10.50	12.27	12.89	11.95	17.85	18.05
Nbr of stocks (in thousands)	6,680,000	6,680,000	6,680,000	6,680,000	6,680,000	6,680,000
Announcement Date	5/12/20 A	4/30/21 A	11/11/22 A	7/26/23 A	7/5/24 A	6/30/25 A

¹MWK in Million²MWK

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.($)
ICON PROPERTIES PLC	-	-	-	-	65.34M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	39.98B
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	28.22B
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	26.51B
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	26.23B
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	26.13B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.37B
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	20.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	19.31B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	14.22x	4.08x	12.80x	3.65%	22.6B
Weighted average by Cap.	13.69x	3.82x	12.24x	3.72%