S

Sime Darby Bhd
KLSE:SIME

Watchlist Manager
Sime Darby Bhd
KLSE:SIME
Watchlist
Price: 2.3 MYR 1.32%
Market Cap: 15.7B MYR
Have any thoughts about
Sime Darby Bhd?
Write Note

Relative Value

The Relative Value of one SIME stock under the Base Case scenario is 5.65 MYR. Compared to the current market price of 2.3 MYR, Sime Darby Bhd is Undervalued by 59%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SIME Relative Value
Base Case
5.65 MYR
Undervaluation 59%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
73
Median 3Y
0.3
Median 5Y
0.3
Industry
0.8
Forward
0.2
vs History
96
vs Industry
62
Median 3Y
10.3
Median 5Y
12.5
Industry
13
Forward
9.5
vs History
60
vs Industry
9
Median 3Y
18.2
Median 5Y
7.8
Industry
7.2
vs History
74
vs Industry
45
Median 3Y
15.5
Median 5Y
13.1
Industry
13
vs History
95
vs Industry
49
Median 3Y
0.9
Median 5Y
0.9
Industry
1
vs History
93
vs Industry
68
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
Forward
0.3
vs History
vs Industry
28
Median 3Y
0
Median 5Y
0
Industry
4.1
vs History
84
vs Industry
51
Median 3Y
6.1
Median 5Y
6
Industry
8.2
Forward
4.9
vs History
71
vs Industry
49
Median 3Y
9.9
Median 5Y
9.9
Industry
12.2
Forward
8.8
vs History
50
vs Industry
6
Median 3Y
21.4
Median 5Y
10.8
Industry
9.7
vs History
17
vs Industry
4
Median 3Y
-23.6
Median 5Y
6.1
Industry
13.6
vs History
93
vs Industry
38
Median 3Y
0.8
Median 5Y
0.8
Industry
0.6

Multiples Across Competitors

SIME Competitors Multiples
Sime Darby Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Sime Darby Bhd
KLSE:SIME
15.5B MYR 0.2 4.5 5 8.8
US
General Electric Co
NYSE:GE
182.2B USD 3.9 29.2 28.3 36.2
DE
Siemens AG
XETRA:SIE
149.5B EUR 2 18 13.4 17.8
US
Honeywell International Inc
NASDAQ:HON
148.5B USD 3.9 26.1 18.3 21.3
JP
Hitachi Ltd
TSE:6501
17.8T JPY 1.9 26.4 14.3 21.5
ZA
Bidvest Group Ltd
JSE:BVT
93.3B Zac 0 0 0 0
US
3M Co
NYSE:MMM
70.4B USD 2.6 16 11.1 14.5
US
Roper Technologies Inc
F:ROP
53.8B EUR 8.3 38 23.3 32.8
CN
CITIC Ltd
HKEX:267
254.5B HKD 0.3 4.2 59.9 0
IN
Siemens Ltd
NSE:SIEMENS
2.4T INR 11 90 75.7 84.7
HK
CK Hutchison Holdings Ltd
HKEX:1
155.5B HKD 0.6 6.9 5.8 9.8
P/S Multiple
Revenue Growth P/S to Growth
MY
S
Sime Darby Bhd
KLSE:SIME
Average P/S: 3.5
0.2
17%
0
US
General Electric Co
NYSE:GE
3.9
-34%
N/A
DE
Siemens AG
XETRA:SIE
2
20%
0.1
US
Honeywell International Inc
NASDAQ:HON
3.9
21%
0.2
JP
Hitachi Ltd
TSE:6501
1.9
12%
0.2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
20%
N/A
US
3M Co
NYSE:MMM
2.6
-23%
N/A
US
R
Roper Technologies Inc
F:ROP
8.3
36%
0.2
CN
CITIC Ltd
HKEX:267
0.3
4%
0.1
IN
Siemens Ltd
NSE:SIEMENS
11
67%
0.2
HK
CK Hutchison Holdings Ltd
HKEX:1
0.6
30%
0
P/E Multiple
Earnings Growth P/E to Growth
MY
S
Sime Darby Bhd
KLSE:SIME
Average P/E: 25.9
4.5
-44%
N/A
US
General Electric Co
NYSE:GE
29.2
-24%
N/A
DE
Siemens AG
XETRA:SIE
18
35%
0.5
US
Honeywell International Inc
NASDAQ:HON
26.1
40%
0.7
JP
Hitachi Ltd
TSE:6501
26.4
59%
0.4
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
37%
N/A
US
3M Co
NYSE:MMM
16
N/A N/A
US
R
Roper Technologies Inc
F:ROP
38
72%
0.5
CN
CITIC Ltd
HKEX:267
4.2
14%
0.3
IN
Siemens Ltd
NSE:SIEMENS
90
56%
1.6
HK
CK Hutchison Holdings Ltd
HKEX:1
6.9
28%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
S
Sime Darby Bhd
KLSE:SIME
Average EV/EBITDA: 25.5
5
31%
0.2
US
General Electric Co
NYSE:GE
28.3
104%
0.3
DE
Siemens AG
XETRA:SIE
13.4
45%
0.3
US
Honeywell International Inc
NASDAQ:HON
18.3
36%
0.5
JP
Hitachi Ltd
TSE:6501
14.3
44%
0.3
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
11%
N/A
US
3M Co
NYSE:MMM
11.1
-5%
N/A
US
R
Roper Technologies Inc
F:ROP
23.3
33%
0.7
CN
CITIC Ltd
HKEX:267
59.9
836%
0.1
IN
Siemens Ltd
NSE:SIEMENS
75.7
74%
1
HK
CK Hutchison Holdings Ltd
HKEX:1
5.8
36%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
S
Sime Darby Bhd
KLSE:SIME
Average EV/EBIT: 27.5
8.8
38%
0.2
US
General Electric Co
NYSE:GE
36.2
194%
0.2
DE
Siemens AG
XETRA:SIE
17.8
47%
0.4
US
Honeywell International Inc
NASDAQ:HON
21.3
40%
0.5
JP
Hitachi Ltd
TSE:6501
21.5
80%
0.3
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
13%
N/A
US
3M Co
NYSE:MMM
14.5
4%
3.5
US
R
Roper Technologies Inc
F:ROP
32.8
44%
0.7
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
IN
Siemens Ltd
NSE:SIEMENS
84.7
91%
0.9
HK
CK Hutchison Holdings Ltd
HKEX:1
9.8
77%
0.1

See Also

Discover More
Back to Top