Valuation DutaLand

Stocks

Market Closed - BURSA MALAYSIA 04:50:03 2026-08-12 am EDT			5-day change	1st Jan Change
0.3100 ^MYR	-3.12%		-4.62%	+5.08%

Jun. 16	DutaLand Unit Discloses May FFB Production Figures	MT
May. 19	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)	844,074	832,194	829,680	824,464	815,627	809,258
Announcement Date	10/7/20	10/29/21	10/31/22	10/31/23	10/30/24	10/30/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DUTALAND	-	-	-	-	63.29M
SUN HUNG KAI PROPERTIES LIMITED	15.1x	4.82x	12.97x	3.35%	42.99B
CHINA RESOURCES LAND LIMITED	8.61x	1.49x	7.8x	4.13%	29.74B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.08B
EMAAR PROPERTIES	6.23x	0.33x	0.69x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.75B
CK ASSET HOLDINGS LIMITED	8.84x	2.28x	7x	3.95%	20.82B
ALPHA DHABI HOLDING	8.03x	0.89x	3.24x	2.78%	20.55B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.8B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.08x	1.64x	14.18x	3.74%	18.37B
Average	11.41x	2.79x	10.52x	3.6%	23.19B
Weighted average by Cap.	11.78x	2.91x	10.60x	3.66%