Company Valuation: Kerjaya Prospek Property

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026 2027 2028 2029
Market Cap 1 245 233.9 246.4 227.3 198.3 - -
Change - -4.53% - -7.78% -12.73% - -
Enterprise Value (EV) 1 245 233.9 246.4 227.3 -150 198.3 198.3
Change - -4.53% - -7.78% -165.98% 232.27% 0%
P/E 7.78x 6.13x 33.3x 26.2x 6.49x 4.9x 3.38x
PBR - - - - - - -
PEG - 0.2x - -1.2x 0x 0.2x 0.1x
Capitalization / Revenue - - - 1.23x 0.6x 0.43x 0.33x
EV / Revenue - - - 1.23x -0.45x 0.43x 0.33x
EV / EBITDA - - - 6.01x -2.01x 1.99x 1.58x
EV / EBIT - - - 10x -2.8x 2.93x 2.12x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.0115 0.0135 0.0175
Rate of return - - - - 4.79% 5.63% 7.29%
EPS 2 0.0797 0.0995 0.0135 0.0105 0.037 0.049 0.071
Distribution rate - - - - 31.1% 27.6% 24.6%
Net sales 1 - - - 184.7 332.4 463.4 597.9
EBITDA 1 - - - 37.8 74.55 99.85 125.8
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 1 - - - - -348.3 - -
Reference price 2 0.6200 0.6100 0.4500 0.2750 0.2400 0.2400 0.2400
Nbr of stocks (in thousands) 3,95,146 3,83,442 5,47,642 8,26,426 8,26,426 - -
Announcement Date 27/05/22 27/07/23 26/05/25 26/05/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.49x-0.45x-2.01x4.79% 4.89Cr
63.4x - - - 6.87TCr
13.73x4.74x12.15x3.51% 4.35TCr
19.32x4.13x16.6x1.27% 2.97TCr
5.63x0.92x1.92x8% 3.01TCr
8.74x1.55x8.61x4.03% 2.91TCr
14.9x3.2x15.3x2.35% 2.74TCr
10.9x2.15x8.3x3.85% 2.19TCr
13.12x6.41x16.85x1.66% 1.87TCr
6.31x2.36x4.58x-.--% 1.99TCr
Average 16.25x 2.78x 9.15x 3.27% 2.89TCr
Weighted average by Cap. 24.11x 3.19x 10.61x 3.3%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kerjaya Prospek Property

Historical PBR trend

Valuation ratios - PBR - Kerjaya Prospek Property

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kerjaya Prospek Property

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kerjaya Prospek Property


Year-on-year evolution of the Yield

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