Valuation Magnum

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:53:51 28/07/2026 +03			5-day change	1st Jan Change
1.260 ^MYR	-0.79%		-1.56%	-2.33%

05-20	Magnum Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-20	Magnum Berhad Announces First Interim Single-Tier Dividend for the Financial Year Ending 31 December 2026, Payable on June 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,731	1,854	1,567	1,811	1,854	1,811	-	-
Change	-	-32.11%	-15.5%	15.6%	2.38%	-2.33%	-	-
Enterprise Value (EV)	3,458	2,562	2,174	2,350	1,854	1,811	1,811	1,811
Change	-	-25.91%	-15.14%	8.07%	-21.1%	-2.33%	0%	0%
P/E	19,000x	18.4x	12.5x	11.9x	11.1x	10.5x	10.3x	10.2x
PBR	1.16x	0.78x	0.64x	0.73x	0.74x	0.71x	0.69x	0.68x
PEG	-	0x	0.5x	0.6x	1.24x	2.34x	6.23x	12.55x
Capitalization / Revenue	2.17x	0.91x	0.73x	0.81x	0.81x	0.75x	0.73x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.73x	0.72x
EV / EBITDA	0x	0x	0x	0x	0x	6.43x	6.28x	6.17x
EV / EBIT	0x	0x	0x	0x	0x	6.38x	6.24x	6.14x
EV / FCF	0x	0x	0x	0x	0x	8.96x	8.83x	8.62x
FCF Yield	0.27%	9.15%	13.8%	10.8%	10.7%	11.2%	11.3%	11.6%
Dividend per Share ²	0.015	0.05	0.06	0.075	0.09	0.08	0.08	0.09
Rate of return	0.79%	3.88%	5.5%	5.95%	6.98%	6.3%	6.3%	7.09%
EPS ²	0.0001	0.07	0.0875	0.1063	0.1158	0.121	0.123	0.124
Distribution rate	15,000%	71.4%	68.6%	70.6%	77.7%	66.1%	65%	72.6%
Net sales ¹	1,260	2,031	2,160	2,231	2,297	2,412	2,468	2,509
EBITDA ¹	83.56	215.5	242.5	267.4	280	281.4	288.4	293.6
EBIT ¹	71.83	205.7	232.8	258.2	277.4	284	290.3	295
Net income ¹	0.184	100.7	125.8	152.8	166.4	172.9	177.6	180.6
Net Debt	727.5	708.1	607.7	538.9	-	-	-	-
Reference price ²	1.900	1.290	1.090	1.260	1.290	1.270	1.270	1.270
Nbr of stocks (in thousands)	1,437,179	1,437,179	1,437,179	1,437,179	1,437,179	1,437,179	-	-
Announcement Date	2/24/22 A	2/28/23 A	2/28/24 A	2/27/25 A	2/25/26 A	-	-	-

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.($)
MAGNUM	10.5x	-	-	6.3%	447M
ARISTOCRAT LEISURE LIMITED	24.18x	6.22x	14.57x	1.62%	25.96B
GALAXY ENTERTAINMENT GROUP LIMITED	13.68x	2.28x	8.1x	4.6%	18.75B
FLUTTER ENTERTAINMENT PLC	46.92x	1.57x	10.22x	-.--%	18.36B
SANDS CHINA LTD.	14.52x	2.49x	9.32x	6.82%	14.9B
EVOLUTION AB	12.61x	5.74x	8.73x	4%	14.6B
DRAFTKINGS INC.	100.43x	1.86x	16.7x	-.--%	11.96B
THE LOTTERY CORPORATION LIMITED	34.68x	3.81x	18.99x	2.97%	8.45B
SUPER GROUP (SGHC) LIMITED	16.82x	2.64x	9.85x	2.22%	7.45B
Average	30.48x	3.33x	12.06x	3.17%	13.43B
Weighted average by Cap.	31.19x	3.55x	11.77x	2.75%