SUNWAY Intrinsic Valuation and Fundamental Analysis - Sunway Real Estate Investment Trust - Alpha Spread
S

Sunway Real Estate Investment Trust
KLSE:SUNWAY

Watchlist Manager
Sunway Real Estate Investment Trust
KLSE:SUNWAY
Watchlist
Price: 4.39 MYR 0.23% Market Closed
Market Cap: 15B MYR
Have any thoughts about
Sunway Real Estate Investment Trust?
Write Note

Intrinsic Value

The intrinsic value of one SUNWAY stock under the Base Case scenario is 1.66 MYR. Compared to the current market price of 4.39 MYR, Sunway Real Estate Investment Trust is Overvalued by 62%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

SUNWAY Intrinsic Value
1.66 MYR
Overvaluation 62%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
Sunway Real Estate Investment Trust

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for SUNWAY cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about SUNWAY?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Sunway Real Estate Investment Trust

Provide an overview of the primary business activities
of Sunway Real Estate Investment Trust.

What unique competitive advantages
does Sunway Real Estate Investment Trust hold over its rivals?

What risks and challenges
does Sunway Real Estate Investment Trust face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Sunway Real Estate Investment Trust.

Provide P/S
for Sunway Real Estate Investment Trust.

Provide P/E
for Sunway Real Estate Investment Trust.

Provide P/OCF
for Sunway Real Estate Investment Trust.

Provide P/FCFE
for Sunway Real Estate Investment Trust.

Provide P/B
for Sunway Real Estate Investment Trust.

Provide EV/S
for Sunway Real Estate Investment Trust.

Provide EV/GP
for Sunway Real Estate Investment Trust.

Provide EV/EBITDA
for Sunway Real Estate Investment Trust.

Provide EV/EBIT
for Sunway Real Estate Investment Trust.

Provide EV/OCF
for Sunway Real Estate Investment Trust.

Provide EV/FCFF
for Sunway Real Estate Investment Trust.

Provide EV/IC
for Sunway Real Estate Investment Trust.

Show me price targets
for Sunway Real Estate Investment Trust made by professional analysts.

What are the Revenue projections
for Sunway Real Estate Investment Trust?

How accurate were the past Revenue estimates
for Sunway Real Estate Investment Trust?

What are the Net Income projections
for Sunway Real Estate Investment Trust?

How accurate were the past Net Income estimates
for Sunway Real Estate Investment Trust?

What are the EPS projections
for Sunway Real Estate Investment Trust?

How accurate were the past EPS estimates
for Sunway Real Estate Investment Trust?

What are the EBIT projections
for Sunway Real Estate Investment Trust?

How accurate were the past EBIT estimates
for Sunway Real Estate Investment Trust?

Compare the revenue forecasts
for Sunway Real Estate Investment Trust with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Sunway Real Estate Investment Trust and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sunway Real Estate Investment Trust against its competitors.

Analyze the profit margins
(gross, operating, and net) of Sunway Real Estate Investment Trust compared to its peers.

Compare the P/E ratios
of Sunway Real Estate Investment Trust against its peers.

Discuss the investment returns and shareholder value creation
comparing Sunway Real Estate Investment Trust with its peers.

Analyze the financial leverage
of Sunway Real Estate Investment Trust compared to its main competitors.

Show all profitability ratios
for Sunway Real Estate Investment Trust.

Provide ROE
for Sunway Real Estate Investment Trust.

Provide ROA
for Sunway Real Estate Investment Trust.

Provide ROIC
for Sunway Real Estate Investment Trust.

Provide ROCE
for Sunway Real Estate Investment Trust.

Provide Gross Margin
for Sunway Real Estate Investment Trust.

Provide Operating Margin
for Sunway Real Estate Investment Trust.

Provide Net Margin
for Sunway Real Estate Investment Trust.

Provide FCF Margin
for Sunway Real Estate Investment Trust.

Show all solvency ratios
for Sunway Real Estate Investment Trust.

Provide D/E Ratio
for Sunway Real Estate Investment Trust.

Provide D/A Ratio
for Sunway Real Estate Investment Trust.

Provide Interest Coverage Ratio
for Sunway Real Estate Investment Trust.

Provide Altman Z-Score Ratio
for Sunway Real Estate Investment Trust.

Provide Quick Ratio
for Sunway Real Estate Investment Trust.

Provide Current Ratio
for Sunway Real Estate Investment Trust.

Provide Cash Ratio
for Sunway Real Estate Investment Trust.

What is the historical Revenue growth
over the last 5 years for Sunway Real Estate Investment Trust?

What is the historical Net Income growth
over the last 5 years for Sunway Real Estate Investment Trust?

What is the current Free Cash Flow
of Sunway Real Estate Investment Trust?

Discuss the annual earnings per share (EPS)
trend over the past five years for Sunway Real Estate Investment Trust.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sunway Real Estate Investment Trust

Current Assets 206.5m
Cash & Short-Term Investments 121.2m
Receivables 85.3m
Non-Current Assets 9.7B
Long-Term Investments 9.7B
PP&E 17.6m
Current Liabilities 1.9B
Accounts Payable 2.3m
Short-Term Debt 269.3m
Other Current Liabilities 1.6B
Non-Current Liabilities 2.7B
Long-Term Debt 2.6B
Other Non-Current Liabilities 110m
Efficiency

Earnings Waterfall
Sunway Real Estate Investment Trust

Revenue
720.5m MYR
Cost of Revenue
-233.8m MYR
Gross Profit
486.7m MYR
Operating Expenses
-3.4m MYR
Operating Income
483.2m MYR
Other Expenses
-97.4m MYR
Net Income
385.8m MYR

Free Cash Flow Analysis
Sunway Real Estate Investment Trust

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

SUNWAY Profitability Score
Profitability Due Diligence

Sunway Real Estate Investment Trust's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

64/100
Profitability
Score

Sunway Real Estate Investment Trust's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

SUNWAY Solvency Score
Solvency Due Diligence

Sunway Real Estate Investment Trust's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Positive Net Debt
40/100
Solvency
Score

Sunway Real Estate Investment Trust's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SUNWAY Price Targets Summary
Sunway Real Estate Investment Trust

Wall Street analysts forecast SUNWAY stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for SUNWAY is 4.35 MYR with a low forecast of 3.81 MYR and a high forecast of 5.07 MYR.

Lowest
Price Target
3.81 MYR
13% Downside
Average
Price Target
4.35 MYR
1% Downside
Highest
Price Target
5.07 MYR
15% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SUNWAY?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for SUNWAY is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about SUNWAY dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

SUNWAY Price
Sunway Real Estate Investment Trust

1M 1M
+9%
6M 6M
+35%
1Y 1Y
+117%
3Y 3Y
+164%
5Y 5Y
+189%
10Y 10Y
+331%
Annual Price Range
4.39
52w Low
1.84
52w High
4.39
Price Metrics
Average Annual Return 1.08%
Standard Deviation of Annual Returns 10.18%
Max Drawdown -31%
Shares Statistics
Market Capitalization 15B MYR
Shares Outstanding 3 424 810 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Sunway Real Estate Investment Trust

Country

Malaysia

Industry

N/A

Market Cap

15B MYR

Dividend Yield

1.71%

Description

Sunway Real Estate Investment Trust engages in retail, hospitality, office, and other real estate assets. The company is headquartered in Subang Jaya, Selangor. The company went IPO on 2010-07-08. The firm's investment objective is to provide unitholders with exposure to a diverse portfolio of authorized investments that provides stable cash distributions with the potential for sustainable growth in net asset value (NAV) per unit. The principal investment policy of the Company is to invest in retail, hospitality, office and other real estate assets. The Company’s segments include Retail, Hotel, Office, Services, and Industrial & Others. The Retail segment is engaged in renting of retail premises to tenants. The Hotel segment is involved in leasing hotel premises to hotel operators. The Office segment is engaged in renting office premises to tenants. The Services segment is involved in leasing of services-related premises on long term leases. Its Industrial & Others segment is engaged in leasing of industrial and other types of premises on long term leases.

Contact

SELANGOR
Subang Jaya
15, Menara Sunway, Jalan Lagoon Timur, Bandar Sunway
www.sunwayreit.com

IPO

2010-07-08

Employees

-

Officers

See Also

Discover More
What is the Intrinsic Value of one SUNWAY stock?

The intrinsic value of one SUNWAY stock under the Base Case scenario is 1.66 MYR.

Is SUNWAY stock undervalued or overvalued?

Compared to the current market price of 4.39 MYR, Sunway Real Estate Investment Trust is Overvalued by 62%.

Back to Top