Valuation Sime Darby Property OTC Markets

Stocks

Delayed OTC Markets 21:43:10 10/08/2026 +03			5-day change	1st Jan Change
0.2913 ^USD	-16.41%		-.--%	+5.74%

08-24	Sime Darby Property Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-24	Sime Darby Property Berhad Announces First Interim Single Tier Dividend for the Financial Year Ending 31 December 2026, Payable on October 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,046	3,060	4,251	11,493	9,453	8,773	-	-
Change	-	-24.37%	38.89%	170.4%	-17.75%	-7.19%	-	-
Enterprise Value (EV) ¹	7,327	6,277	6,913	13,998	13,276	12,230	12,271	12,041
Change	-	-14.33%	10.14%	102.48%	-5.16%	-7.88%	0.34%	-1.87%
P/E	74.4x	9.78x	10.4x	22.9x	18.3x	14.7x	13.8x	12.6x
PBR	0.44x	0.32x	0.42x	1.12x	0.9x	0.8x	0.77x	0.75x
PEG	-	0x	0.3x	1x	5.87x	1x	2.22x	1.28x
Capitalization / Revenue	1.82x	1.12x	1.24x	2.7x	2.26x	1.95x	1.87x	1.8x
EV / Revenue	3.3x	2.29x	2.01x	3.29x	3.17x	2.72x	2.62x	2.48x
EV / EBITDA	44.5x	12.1x	10.8x	14.5x	14x	11.2x	10.8x	9.65x
EV / EBIT	55.4x	12.9x	11.4x	15.6x	14.8x	12.2x	11.5x	10.3x
EV / FCF	15x	12.9x	-62.8x	30.8x	42.1x	15.8x	17.4x	15.4x
FCF Yield	6.67%	7.78%	-1.59%	3.24%	2.38%	6.32%	5.74%	6.5%
Dividend per Share ²	0.01	-	0.025	0.03	0.03	0.0366	0.0402	0.0427
Rate of return	1.68%	-	4%	1.78%	2.16%	2.84%	3.12%	3.31%
EPS ²	0.008	0.046	0.06	0.0738	0.0761	0.0878	0.0933	0.1025
Distribution rate	125%	-	41.7%	40.7%	39.4%	41.6%	43.1%	41.7%
Net sales ¹	2,220	2,742	3,437	4,251	4,184	4,499	4,681	4,863
EBITDA ¹	164.7	519.8	638.2	964.6	948.9	1,088	1,133	1,247
EBIT ¹	132.3	487.8	606.4	899.8	895.3	1,006	1,070	1,167
Net income ¹	56.39	-	407.9	502.2	517.7	595.5	634.4	693.6
Net Debt ¹	3,280	3,217	2,663	2,504	3,822	3,457	3,498	3,268
Reference price ²	0.595	0.450	0.625	1.690	1.390	1.290	1.290	1.290
Nbr of stocks (in thousands)	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	6,800,839	-	-
Announcement Date	2/24/22 A	2/28/23 A	2/23/24 A	2/26/25 A	2/26/26 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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.35x	4.89x	13.14x	3.3%	43.71B
MITSUBISHI ESTATE CO., LTD.	18.19x	3.99x	16.05x	1.35%	28.84B
CHINA RESOURCES LAND LIMITED	8.21x	1.5x	7.93x	4.36%	27.33B
EMAAR PROPERTIES	5.51x	0.67x	1.4x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	14.34x	3.09x	14.81x	2.51%	26.38B
CK ASSET HOLDINGS LIMITED	10.67x	2.16x	9.19x	3.93%	21.47B
ALPHA DHABI HOLDING	7.9x	0.88x	3.19x	2.83%	20.22B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.51x	6.49x	17.07x	1.61%	19.89B
SWIRE PROPERTIES LIMITED	16.86x	9.52x	17.92x	4.86%	18.24B
Average	12.28x	3.69x	11.19x	3.76%	25.84B
Weighted average by Cap.	12.51x	3.59x	11.22x	3.75%