Valuation Sime Darby Property OTC Markets
Stocks
SIMEF
MYL5288OO005
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3485 USD | +26.50% |
|
-.--% | +26.50% |
| 21/07 | Malaysian Shares Extend Losses Bucking Regional Gains; GIIB's Shares Rally 11% | MT |
| 21/07 | High Court Orders Sime Darby to Refund 36.2 Million Ringgit in West Coast Expressway Land Case | MT |
Company Valuation: Sime Darby Property
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 | 9,249 | - | - |
| Change | - | -24.37% | 38.89% | 170.4% | -17.75% | -2.16% | - | - |
| Enterprise Value (EV) 1 | 7,327 | 6,277 | 6,913 | 13,998 | 13,276 | 12,557 | 12,563 | 12,224 |
| Change | - | -14.33% | 10.14% | 102.48% | -5.16% | -5.41% | 0.05% | -2.7% |
| P/E | 74.4x | 9.78x | 10.4x | 22.9x | 18.3x | 15.6x | 14.5x | 13.3x |
| PBR | 0.44x | 0.32x | 0.42x | 1.12x | 0.9x | 0.84x | 0.81x | 0.79x |
| PEG | - | 0x | 0.3x | 1x | 5.87x | 1.1x | 1.87x | 1.42x |
| Capitalization / Revenue | 1.82x | 1.12x | 1.24x | 2.7x | 2.26x | 2.04x | 1.97x | 1.92x |
| EV / Revenue | 3.3x | 2.29x | 2.01x | 3.29x | 3.17x | 2.77x | 2.68x | 2.53x |
| EV / EBITDA | 44.5x | 12.1x | 10.8x | 14.5x | 14x | 11.7x | 11.3x | 10.2x |
| EV / EBIT | 55.4x | 12.9x | 11.4x | 15.6x | 14.8x | 12.6x | 11.9x | 10.8x |
| EV / FCF | 15x | 12.9x | -62.8x | 30.8x | 42.1x | 16.3x | 17.8x | 16.2x |
| FCF Yield | 6.67% | 7.78% | -1.59% | 3.24% | 2.38% | 6.15% | 5.6% | 6.18% |
| Dividend per Share 2 | 0.01 | - | 0.025 | 0.03 | 0.03 | 0.0358 | 0.0384 | 0.0416 |
| Rate of return | 1.68% | - | 4% | 1.78% | 2.16% | 2.63% | 2.82% | 3.06% |
| EPS 2 | 0.008 | 0.046 | 0.06 | 0.0738 | 0.0761 | 0.087 | 0.0938 | 0.1025 |
| Distribution rate | 125% | - | 41.7% | 40.7% | 39.4% | 41.2% | 40.9% | 40.6% |
| Net sales 1 | 2,220 | 2,742 | 3,437 | 4,251 | 4,184 | 4,532 | 4,696 | 4,830 |
| EBITDA 1 | 164.7 | 519.8 | 638.2 | 964.6 | 948.9 | 1,072 | 1,112 | 1,193 |
| EBIT 1 | 132.3 | 487.8 | 606.4 | 899.8 | 895.3 | 997.6 | 1,055 | 1,136 |
| Net income 1 | 56.39 | - | 407.9 | 502.2 | 517.7 | 589.6 | 637.6 | 693.1 |
| Net Debt 1 | 3,280 | 3,217 | 2,663 | 2,504 | 3,822 | 3,308 | 3,314 | 2,974 |
| Reference price 2 | 0.595 | 0.450 | 0.625 | 1.690 | 1.390 | 1.360 | 1.360 | 1.360 |
| Nbr of stocks (in thousands) | 68,00,839 | 68,00,839 | 68,00,839 | 68,00,839 | 68,00,839 | 68,00,839 | - | - |
| Announcement Date | 24/02/22 | 28/02/23 | 23/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.98x | 5.02x | 13.5x | 3.17% | 4.55TCr | |
| 20.26x | 4.18x | 17.08x | 1.23% | 2.98TCr | |
| 8.79x | 1.51x | 7.72x | 4.01% | 3.09TCr | |
| 5.6x | 0.6x | 1.24x | 8.99% | 2.68TCr | |
| 14.34x | 3.11x | 14.91x | 2.45% | 2.55TCr | |
| 14.86x | 6.78x | 18.19x | 1.44% | 2.08TCr | |
| 9.15x | 2.36x | 7.27x | 3.81% | 2.16TCr | |
| Average | 12.71x | 3.37x | 11.42x | 3.59% | 2.87TCr | |
| Weighted average by Cap. | 13.07x | 3.42x | 11.50x | 3.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5288 Stock
- SIMEF Stock
- Valuation Sime Darby Property
Select your edition
All financial news and data tailored to specific country editions
