Company Valuation: Kerjaya Prospek Property

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026 2027 2028 2029
Market Cap 1 245 233.9 246.4 227.3 243.8 - -
Change - -4.53% - -7.78% 7.27% - -
Enterprise Value (EV) 245 233.9 246.4 227.3 243.8 243.8 243.8
Change - -4.53% - -7.78% 7.27% 0% 0%
P/E 7.78x 6.13x 33.3x 26.2x 7.97x 6.02x 4.15x
PBR - - - - - - -
PEG - 0.2x - -1.2x 0x 0.2x 0.1x
Capitalization / Revenue - - - 1.23x 0.76x 0.53x 0.38x
EV / Revenue - - - 0x 0.76x 0.53x 0.38x
EV / EBITDA - - - 0x 3.87x 3.01x 2.17x
EV / EBIT - - - 0x 4.55x 3.61x 2.61x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.013 0.017 0.025
Rate of return - - - - 4.41% 5.76% 8.47%
EPS 2 0.0797 0.0995 0.0135 0.0105 0.037 0.049 0.071
Distribution rate - - - - 35.1% 34.7% 35.2%
Net sales 1 - - - 184.7 322.1 461.8 638.9
EBITDA 1 - - - 37.8 63 81.1 112.2
EBIT 1 - - - 22.67 53.6 67.6 93.5
Net income 1 - - 7.247 11.31 31.5 41.8 61.2
Net Debt - - - - - - -
Reference price 2 0.6200 0.6100 0.4500 0.2750 0.2950 0.2950 0.2950
Nbr of stocks (in thousands) 395,146 383,442 547,642 826,426 826,426 - -
Announcement Date 5/27/22 A 7/27/23 A 5/26/25 A 5/26/26 A - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.57x - - 4.64% 57.21M
14.9x4.77x12.83x3.4% 42.42B
19.17x4.05x16.27x1.31% 28.61B
8.15x1.5x7.87x4.44% 26.77B
14.43x3.1x14.85x2.5% 25.7B
5.32x0.6x1.27x9.4% 25.6B
7.77x0.86x3.13x2.88% 19.86B
10.78x2.05x9.56x4.12% 20.41B
13.22x6.48x17.08x1.62% 19.21B
16.5x9.27x17.46x5.02% 17.62B
Average 11.78x 3.63x 11.15x 3.93% 22.63B
Weighted average by Cap. 12.49x 3.54x 11.17x 3.83%

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

  1. Stock Market
  2. Stocks
  3. 7077 Stock
  4. Valuation Kerjaya Prospek Property