Valuation DutaLand

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:20:02 10/07/2026 pm IST			5-day change	1st Jan Change
0.3050 ^MYR	0.00%		0.00%	+3.39%

16/06	DutaLand Unit Discloses May FFB Production Figures	MT
19/05	DutaLand posts Q3 net loss attributable 10 mln RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	303.9	324.6	265.5	222.6	252.8	218.5
Change	-	6.81%	-18.2%	-16.16%	13.58%	-13.58%
Enterprise Value (EV) ¹	-200.8	-196.5	-148	-139.4	-25.71	-24.55
Change	-	2.12%	24.71%	5.79%	81.55%	4.52%
P/E	-11.3x	25.1x	-5.93x	21.5x	87.4x	-18x
PBR	0.24x	0.26x	0.22x	0.19x	0.21x	0.18x
PEG	-	-0x	0x	-0x	-1.2x	0x
Capitalization / Revenue	4.63x	1.84x	1.91x	1.19x	1.38x	0.48x
EV / Revenue	-3.06x	-1.11x	-1.06x	-0.74x	-0.14x	-0.05x
EV / EBITDA	4.71x	5.46x	1.97x	4.9x	2.16x	2.62x
EV / EBIT	4.56x	5.24x	1.93x	4.61x	1.83x	2.06x
EV / FCF	2.81x	-7.94x	1.45x	1.72x	0.45x	0.78x
FCF Yield	35.6%	-12.6%	68.8%	58%	224%	128%
Dividend per Share ²	0.01	0.01	-	-	-	-
Rate of return	2.78%	2.56%	-	-	-	-
EPS ²	-0.032	0.0155	-0.054	0.0125	0.003545	-0.015
Distribution rate	-31.3%	64.4%	-	-	-	-
Net sales ¹	65.63	176.3	139	187.8	182.9	457
EBITDA ¹	-42.65	-35.96	-75.15	-28.43	-11.92	-9.377
EBIT ¹	-44.03	-37.5	-76.8	-30.22	-14.02	-11.92
Net income ¹	-26.56	12.96	-44.49	10.35	2.911	-11.92
Net Debt ¹	-504.6	-521.1	-413.5	-362	-278.6	-243.1
Reference price ²	0.3600	0.3900	0.3200	0.2700	0.3100	0.2700
Nbr of stocks (in thousands)	8,44,074	8,32,194	8,29,680	8,24,464	8,15,627	8,09,258
Announcement Date	07/10/20	29/10/21	31/10/22	31/10/23	30/10/24	30/10/25

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.($)
DUTALAND	-	-	-	-	6.05Cr
SUN HUNG KAI PROPERTIES LIMITED	14.96x	4.76x	12.78x	3.39%	4.26TCr
MITSUBISHI ESTATE CO., LTD.	21.02x	4.29x	17.57x	1.19%	3.11TCr
CHINA RESOURCES LAND LIMITED	8x	1.42x	7.11x	4.46%	2.88TCr
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	2.85TCr
MITSUI FUDOSAN CO., LTD.	14.08x	3.08x	14.78x	2.5%	2.52TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.26x	6.86x	18.4x	1.4%	2.16TCr
CK ASSET HOLDINGS LIMITED	8.64x	2.19x	7x	4.09%	2TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.48x	1.6x	13.59x	3.99%	1.75TCr
Average	12.17x	3.11x	11.58x	3.68%	2.39TCr
Weighted average by Cap.	12.60x	3.22x	11.54x	3.69%