Valuation Sunway

Stocks

Market Closed - BURSA MALAYSIA 11:59:01 06/11/2026 +03			5-day change	1st Jan Change
4.330 ^MYR	-3.13%		-1.37%	-22.95%

10-21	Sunway Eyes Tie-Ups for Autonomous Transport, Driverless Logistics Vehicles, Electric Aircraft in Malaysia	MT
10-20	Sunway Secures Nod to List Shares Under Employee Share Option Scheme	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,409	7,920	11,239	29,592	37,994	30,219	-	-
Change	-	-5.81%	41.9%	163.31%	28.39%	-20.46%	-	-
Enterprise Value (EV) ¹	14,311	15,019	18,589	36,114	46,337	39,875	40,109	39,885
Change	-	4.95%	23.77%	94.28%	28.31%	-13.94%	0.59%	-0.56%
P/E	3.83x	15.5x	18.3x	28.6x	29.5x	23.4x	21.4x	19.8x
PBR	0.84x	0.76x	0.96x	2.13x	2.36x	1.76x	1.53x	1.59x
PEG	-	-0.2x	2.36x	0.6x	2.1x	234.74x	2.23x	2.44x
Capitalization / Revenue	2.26x	1.52x	1.83x	3.75x	3.87x	2.5x	2.19x	2.02x
EV / Revenue	3.85x	2.89x	3.03x	4.58x	4.72x	3.3x	2.91x	2.66x
EV / EBITDA	26.3x	21x	22.2x	34.3x	30.9x	24.9x	23.2x	20.5x
EV / EBIT	43.8x	24.3x	26.7x	40.7x	34.4x	24.9x	22.7x	20.3x
EV / FCF	88.1x	-	65.8x	24.9x	18.7x	-18.8x	30.8x	25.2x
FCF Yield	1.13%	-	1.52%	4.02%	5.34%	-5.32%	3.25%	3.97%
Dividend per Share ²	0.025	0.035	0.055	0.06	0.06	0.0732	0.0821	0.0912
Rate of return	1.45%	2.16%	2.67%	1.25%	1.07%	1.64%	1.84%	2.04%
EPS ²	0.4491	0.1043	0.1124	0.1674	0.1906	0.1908	0.2091	0.2261
Distribution rate	5.57%	33.6%	48.9%	35.8%	31.5%	38.4%	39.3%	40.3%
Net sales ¹	3,714	5,195	6,140	7,882	9,813	12,080	13,799	14,990
EBITDA ¹	543.4	713.6	838.3	1,054	1,499	1,602	1,725	1,949
EBIT ¹	327.1	618.5	696.9	887.3	1,347	1,605	1,771	1,964
Net income ¹	2,665	676.7	737.8	1,154	1,304	1,278	1,399	1,500
Net Debt ¹	5,901	7,099	7,350	6,522	8,343	9,656	9,890	9,666
Reference price ²	1.720	1.620	2.060	4.790	5.620	4.470	4.470	4.470
Nbr of stocks (in thousands)	4,889,070	4,889,075	5,455,663	6,177,963	6,760,421	6,760,421	-	-
Announcement Date	2/25/22 A	2/23/23 A	2/21/24 A	2/26/25 A	2/25/26 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.($)
SUNWAY	23.43x	3.3x	24.89x	1.64%	7.47B
BERKSHIRE HATHAWAY INC.	26.88x	-	-	-.--%	1,224B
HITACHI, LTD.	21.61x	1.72x	10.41x	1.25%	136B
3M COMPANY	24.55x	4.16x	14.12x	1.66%	97.03B
ILLINOIS TOOL WORKS INC.	24.85x	5.3x	18.1x	2.25%	81.11B
HONEYWELL INTERNATIONAL INC.	9.73x	3.94x	17.91x	2.39%	68.48B
MITSUBISHI HEAVY INDUSTRIES, LTD.	22.66x	1.7x	12.79x	0.98%	64.95B
MITSUBISHI ELECTRIC CORPORATION	17.87x	1.43x	9.96x	1.36%	61.58B
DSM-FIRMENICH	55.9x	3.37x	17.08x	2.22%	31.41B
Average	25.27x	3.12x	15.66x	1.53%	196.87B
Weighted average by Cap.	25.62x	3.04x	13.96x	0.51%