Key financial summary
Financials in MYR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | MYRm | 3,829 | 3,717 | 5,195 | 6,136 | 7,985 | 10,309 | N/A | N/A |
| Operating profit | MYRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | MYRm | 405 | 348 | 669 | 738 | 1,154 | 1,304 | N/A | N/A |
| EPS reported | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | MYRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | MYRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | MYRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in MYR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Sunway Berhad, established in 1974 and headquartered in Subang Jaya, Malaysia, operates as an investment holding company with a diverse business portfolio spanning Malaysia, Singapore, China, India, Australia, Indonesia, and other international markets. This subsidiary of Sungei Way Corporation Sdn. Bhd. focuses on several core activities. Its Property Development arm is responsible for conceiving and executing residential and commercial real estate projects. Complementing this, the Property Investment division manages, operates, and leases a broad range of assets, including properties, popular theme parks, hotels, and recreational facilities. This segment also engages in travel agency and time-sharing ventures, and makes strategic investments in real estate investment funds. The Construction segment undertakes extensive building and civil engineering initiatives, alongside providing specialized mechanical, electrical, and piling services. In Trading and Manufacturing, the company produces and distributes a variety of construction and industrial products, essential building materials, and commercial vehicles. Meanwhile, its Quarry operations involve extracting raw materials and manufacturing aggregates, asphalt premix, and ready-mixed concrete. Sunway Berhad's Other Businesses segment encompasses a wide array of activities. It manufactures diverse precast concrete products such as vitrified clay pipes, interlocking pavers, and various types of concrete piles. This segment also offers corporate services including secretarial, share registration, and management support, along with financial services like leases and hire purchases. Additional offerings span interior design, loyalty programs, financial technology solutions (online remittance, venture capital fund management, credit rating), and training. Strategic investments in this segment include online media, electronic parcel locker networks, petrol station operations, and the retail of pharmaceutical products.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Based on consensus from external analysts. Not Kvantra's opinion.
Sunway Berhad, established in 1974 and headquartered in Subang Jaya, Malaysia, operates as an investment holding company with a diverse business portfolio spanning Malaysia, Singapore, China, India, Australia, Indonesia, and other international markets. This subsidiary of Sungei Way Corporation Sdn. Bhd. focuses on several core activities. Its Property Development arm is responsible for conceiving and executing residential and commercial real estate projects. Complementing this, the Property Investment division manages, operates, and leases a broad range of assets, including properties, popular theme parks, hotels, and recreational facilities. This segment also engages in travel agency and time-sharing ventures, and makes strategic investments in real estate investment funds. The Construction segment undertakes extensive building and civil engineering initiatives, alongside providing specialized mechanical, electrical, and piling services. In Trading and Manufacturing, the company produces and distributes a variety of construction and industrial products, essential building materials, and commercial vehicles. Meanwhile, its Quarry operations involve extracting raw materials and manufacturing aggregates, asphalt premix, and ready-mixed concrete. Sunway Berhad's Other Businesses segment encompasses a wide array of activities. It manufactures diverse precast concrete products such as vitrified clay pipes, interlocking pavers, and various types of concrete piles. This segment also offers corporate services including secretarial, share registration, and management support, along with financial services like leases and hire purchases. Additional offerings span interior design, loyalty programs, financial technology solutions (online remittance, venture capital fund management, credit rating), and training. Strategic investments in this segment include online media, electronic parcel locker networks, petrol station operations, and the retail of pharmaceutical products.
