Valuation KLCC Property Holdings

Stocks

Delayed BURSA MALAYSIA 04:52:34 22/10/2026 +03			5-day change	1st Jan Change
8.300 ^MYR	+0.12%		+0.24%	-4.82%

09-21	KLCC Property Holdings Berhad(KLSE:KLCC) added to S&P Global BMI Index	CI
08-26	KLCC Property Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,825	12,114	12,800	14,713	15,743	14,966	-	-
Change	-	2.44%	5.66%	14.95%	6.99%	-4.93%	-	-
Enterprise Value (EV) ¹	13,241	13,387	13,972	17,670	18,546	17,749	17,690	17,655
Change	-	1.1%	4.37%	26.47%	4.96%	-4.29%	-0.33%	-0.2%
P/E	23.8x	15.5x	13.7x	14.5x	12.3x	17.4x	16.6x	15.9x
PBR	0.91x	0.92x	0.96x	1.08x	1.11x	1.06x	1.06x	1.06x
PEG	-	0.3x	0.7x	1.58x	0.5x	-0.5x	3.17x	3.88x
Capitalization / Revenue	10.1x	8.3x	7.91x	8.6x	9.05x	8.42x	8.1x	7.9x
EV / Revenue	11.3x	9.17x	8.63x	10.3x	10.7x	9.99x	9.57x	9.32x
EV / EBITDA	15.9x	13.3x	13.3x	16.1x	16.8x	15.8x	15.1x	14.7x
EV / EBIT	16.9x	14x	13.7x	16.6x	17.2x	16.2x	15.7x	15.4x
EV / FCF	18.2x	13.2x	13.5x	16x	16.6x	16x	15.4x	15.4x
FCF Yield	5.5%	7.57%	7.43%	6.26%	6.04%	6.24%	6.51%	6.49%
Dividend per Share ²	0.336	0.38	0.405	0.445	0.47	0.4704	0.4839	0.5032
Rate of return	5.13%	5.66%	5.71%	5.46%	5.39%	5.67%	5.84%	6.07%
EPS ²	0.2747	0.4335	0.5159	0.5631	0.7092	0.4756	0.5005	0.521
Distribution rate	122%	87.7%	78.5%	79%	66.3%	98.9%	96.7%	96.6%
Net sales ¹	1,171	1,459	1,619	1,711	1,740	1,777	1,848	1,894
EBITDA ¹	831.8	1,004	1,053	1,097	1,103	1,123	1,170	1,202
EBIT ¹	785.2	958.8	1,020	1,067	1,077	1,095	1,124	1,148
Net income ¹	495.9	782.7	931.3	1,017	1,280	857.3	899.6	934.2
Net Debt ¹	1,416	1,274	1,172	2,957	2,803	2,783	2,724	2,688
Reference price ²	6.550	6.710	7.090	8.150	8.720	8.290	8.290	8.290
Nbr of stocks (in thousands)	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	-	-
Announcement Date	1/28/22 A	1/31/23 A	2/7/24 A	2/5/25 A	1/29/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KLCC PROPERTY HOLDINGS	17.34x	9.95x	15.74x	5.7%	3.65B
PROLOGIS, INC.	38.86x	18.1x	23.31x	3.36%	121B
SIMON PROPERTY GROUP, INC.	31.6x	14.17x	18.2x	4.35%	66.97B
REALTY INCOME CORPORATION	37.38x	14.8x	15.3x	5.79%	53.14B
GOODMAN GROUP	18.16x	15.37x	17.49x	1.14%	37.95B
SEGRO PLC	15.83x	24.75x	27.1x	3.63%	16.32B
KIMCO REALTY CORPORATION	26.76x	10.72x	14.75x	4.67%	15.43B
UNIBAIL-RODAMCO-WESTFIELD SE	8.02x	11.7x	14.33x	6.22%	14.39B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.57x	15.86x	23.06x	5.47%	13.7B
REGENCY CENTERS CORPORATION	29.37x	11.19x	16.39x	4.15%	13.37B
Average	24.09x	14.66x	18.57x	4.45%	35.61B
Weighted average by Cap.	30.85x	15.88x	19.63x	3.99%