Suria Capital Holdings Bhd (KLSE:SURIA)

Watchlist Manager

Watchlist

Price: 1.85 MYR

Market Cap: 639.8m MYR

Have any thoughts about
Suria Capital Holdings Bhd?

Write Note

Section:

Relative Value

The Relative Value of one SURIA stock under the Base Case scenario is 1.51 MYR. Compared to the current market price of 1.85 MYR, Suria Capital Holdings Bhd is Overvalued by 18%.

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.

What is Relative Valuation?

How is Relative Value calculated?

SURIA Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

2.2

P/S

vs History	15
vs Industry	42

Median 5Y

1.5

Industry

2.1

Forward

2.1

More Details

14.5

P/E

vs History	19
vs Industry	24

Median 5Y

8.8

Industry

14.1

Forward

11.5

More Details

P/OCF

vs History	36
vs Industry	35

Median 5Y

5.3

Industry

7.6

More Details

P/FCFE

vs History	31
vs Industry	45

Median 5Y

6.8

Industry

13.6

More Details

0.6

P/B

vs History	17
vs Industry	77

Median 5Y

0.4

Industry

1.3

More Details

1.4

EV/S

vs History	19
vs Industry	63

Median 5Y

Industry

2.8

Forward

1.3

More Details

4.8

EV/GP

vs History	19
vs Industry	53

Median 5Y

Industry

7.5

More Details

2.8

EV/EBITDA

vs History	30
vs Industry	78

Median 5Y

2.5

Industry

10.1

Forward

3.2

More Details

EV/EBIT

vs History	20
vs Industry	56

Median 5Y

5.2

Industry

12.5

Forward

More Details

3.8

EV/OCF

vs History	36
vs Industry	64

Median 5Y

3.5

Industry

9.8

More Details

3.9

EV/FCFF

vs History	36
vs Industry	56

Median 5Y

3.5

Industry

15.8

More Details

0.4

EV/IC

vs History	17
vs Industry	82

Median 5Y

0.2

Industry

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
MY	S	Suria Capital Holdings Bhd KLSE:SURIA	639.8m MYR	2.2	14.5	2.8	7
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	2.6T INR	9.2	26.3	17.2	22.7
CN		Shanghai International Port Group Co Ltd SSE:600018	139.5B CNY	3.6	10.2	15.1	15.1
PH	I	International Container Terminal Services Inc XPHS:ICT	809.5B PHP	5.2	21.6	10.2	12.4
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	74.3B CNY	2.6	15.6	15.1	15.1
ZA	G	Grindrod Ltd JSE:GND	8.1B Zac	0	0	0	0
CN		Qingdao Port International Co Ltd SSE:601298	54B CNY	2.9	10.7	9.1	9.1
HK		China Merchants Port Holdings Co Ltd HKEX:144	55.2B HKD	4.8	7.5	13.7	13.7
CN		China Merchants Port Group Co Ltd SZSE:001872	51.1B CNY	3.2	12.3	16.5	16.5
AU		Qube Holdings Ltd ASX:QUB	7B AUD	2.1	31.5	27.6	27.6
CN		Liaoning Port Co Ltd SSE:601880	30.7B CNY	2.7	25.3	17.7	17.7

				Revenue Growth	P/S to Growth
MY	S	Suria Capital Holdings Bhd KLSE:SURIA	Average P/S: 3.8 2.2	24%	0.1
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	9.2	52%	0.2
CN		Shanghai International Port Group Co Ltd SSE:600018	3.6	15%	0.2
PH	I	International Container Terminal Services Inc XPHS:ICT	5.2	31%	0.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.6	N/A	N/A
ZA	G	Grindrod Ltd JSE:GND	Not Available	19%	N/A
CN		Qingdao Port International Co Ltd SSE:601298	2.9	14%	0.2
HK		China Merchants Port Holdings Co Ltd HKEX:144	4.8	16%	0.3
CN		China Merchants Port Group Co Ltd SZSE:001872	3.2	25%	0.1
AU		Qube Holdings Ltd ASX:QUB	2.1	37%	0.1
CN		Liaoning Port Co Ltd SSE:601880	2.7	N/A	N/A

				Earnings Growth	P/E to Growth
MY	S	Suria Capital Holdings Bhd KLSE:SURIA	Average P/E: 17.6 14.5	80%	0.2
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	26.3	78%	0.3
CN		Shanghai International Port Group Co Ltd SSE:600018	10.2	16%	0.7
PH	I	International Container Terminal Services Inc XPHS:ICT	21.6	105%	0.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.6	N/A	N/A
ZA	G	Grindrod Ltd JSE:GND	Not Available	44%	N/A
CN		Qingdao Port International Co Ltd SSE:601298	10.7	25%	0.4
HK		China Merchants Port Holdings Co Ltd HKEX:144	7.5	18%	0.4
CN		China Merchants Port Group Co Ltd SZSE:001872	12.3	24%	0.5
AU		Qube Holdings Ltd ASX:QUB	31.5	52%	0.6
CN		Liaoning Port Co Ltd SSE:601880	25.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
MY	S	Suria Capital Holdings Bhd KLSE:SURIA	Average EV/EBITDA: 14.5 2.8	47%	0.1
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	17.2	54%	0.3
CN		Shanghai International Port Group Co Ltd SSE:600018	15.1	77%	0.2
PH	I	International Container Terminal Services Inc XPHS:ICT	10.2	37%	0.3
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.1	N/A	N/A
ZA	G	Grindrod Ltd JSE:GND	Not Available	45%	N/A
CN		Qingdao Port International Co Ltd SSE:601298	9.1	99%	0.1
HK		China Merchants Port Holdings Co Ltd HKEX:144	13.7	21%	0.7
CN		China Merchants Port Group Co Ltd SZSE:001872	16.5	286%	0.1
AU		Qube Holdings Ltd ASX:QUB	27.6	124%	0.2
CN		Liaoning Port Co Ltd SSE:601880	17.7	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
MY	S	Suria Capital Holdings Bhd KLSE:SURIA	Average EV/EBIT: 15.7 7	178%	0
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	22.7	59%	0.4
CN		Shanghai International Port Group Co Ltd SSE:600018	15.1	1%	10.7
PH	I	International Container Terminal Services Inc XPHS:ICT	12.4	45%	0.3
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.1	N/A	N/A
ZA	G	Grindrod Ltd JSE:GND	Not Available	61%	N/A
CN		Qingdao Port International Co Ltd SSE:601298	9.1	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	13.7	31%	0.4
CN		China Merchants Port Group Co Ltd SZSE:001872	16.5	181%	0.1
AU		Qube Holdings Ltd ASX:QUB	27.6	40%	0.7
CN		Liaoning Port Co Ltd SSE:601880	17.7	N/A	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US

	Franklin Covey Co NYSE:FC	36.42 USD 0.03%
	Mohawk Industries Inc NYSE:MHK	119 USD -0.13%
	Ardmore Shipping Corp NYSE:ASC	11.88 USD 5.04%
	ASGN Inc NYSE:ASGN	83.37 USD -0.6%
	Skyworks Solutions Inc NASDAQ:SWKS	89.02 USD 0.3%
	Weatherford International PLC NASDAQ:WFRD	67.715 USD 0.92%

	Johnson & Johnson NYSE:JNJ	145.27 USD 0.55%
	Bank of America Corp NYSE:BAC	43.7201 USD -1.02%
	Mastercard Inc NYSE:MA	521.405 USD -1.25%
	Salesforce Inc NYSE:CRM	338.66 USD -1.45%
	Abbvie Inc NYSE:ABBV	178.39 USD 1.6%
	Home Depot Inc NYSE:HD	392.45 USD -0.04%

	Arista Networks Inc NYSE:ANET	113.09 USD 0.25%
	Visa Inc NYSE:V	317.22 USD -0.15%
	Texas Pacific Land Corp NYSE:TPL	1 139.45 USD 0.56%
	KLA Corp NASDAQ:KLAC	647.99 USD 2.96%
	Manhattan Associates Inc NASDAQ:MANH	278.82 USD -0.51%
	Pinduoduo Inc NASDAQ:PDD	100.58 USD 1.08%

Suria Capital Holdings Bhd
KLSE:SURIA

Relative Value

Valuation Multiples

Multiples Across Competitors

SURIA Competitors Multiples
Suria Capital Holdings Bhd Competitors

See Also

Company

Help

Tools

Stocks

	Salesforce Inc NYSE:CRM	338.66 USD -1.45%
	Accenture PLC NYSE:ACN	358.87 USD -2.05%
	ServiceNow Inc NYSE:NOW	1 078.9 USD -1.13%
	EOG Resources Inc NYSE:EOG	119.49 USD 0.38%
	Copart Inc NASDAQ:CPRT	58.36 USD 0.24%
	Applied Materials Inc NASDAQ:AMAT	164.86 USD 0.78%

52 Week Range	1.81 2.32
Price Target

Suria Capital Holdings Bhd KLSE:SURIA

Relative Value

Valuation Multiples

Multiples Across Competitors

SURIA Competitors Multiples Suria Capital Holdings Bhd Competitors

See Also

Company

Help

Tools

Stocks

Suria Capital Holdings Bhd
KLSE:SURIA

SURIA Competitors Multiples
Suria Capital Holdings Bhd Competitors