Valuation Magnum

Stocks

Market Closed - BURSA MALAYSIA 11:58:26 11/09/2026 +03			5-day change	1st Jan Change
1.210 ^MYR	+0.83%		-4.72%	-6.20%

08-20	Magnum Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-20	Magnum Berhad Announces Second Interim Single Tier Dividend for the Financial Year Ending 31 December 2026, Payable on 23 September 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	1,739	-	-
Change	-	-32.11%	-15.5%	15.6%	2.38%	-6.2%	-	-
Enterprise Value (EV)	3,458	2,562	2,174	2,350	1,854	1,739	1,739	1,739
Change	-	-25.91%	-15.14%	8.07%	-21.1%	-6.2%	0%	0%
P/E	19,000x	18.4x	12.5x	11.9x	11.1x	9.72x	9.84x	9.76x
PBR	1.16x	0.78x	0.64x	0.73x	0.74x	0.67x	0.66x	0.65x
PEG	-	0x	0.5x	0.6x	1.24x	1.29x	-8.17x	12x
Capitalization / Revenue	2.17x	0.91x	0.73x	0.81x	0.81x	0.73x	0.7x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	0.73x	0.7x	0.69x
EV / EBITDA	0x	0x	0x	0x	0x	6.1x	6.03x	5.92x
EV / EBIT	0x	0x	0x	0x	0x	6.04x	5.99x	5.9x
EV / FCF	0x	0x	0x	0x	0x	8.92x	8.36x	8.28x
FCF Yield	0.27%	9.15%	13.8%	10.8%	10.7%	11.2%	12%	12.1%
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%	6.61%	6.61%	7.44%
EPS ²	0.0001	0.07	0.0875	0.1063	0.1158	0.1245	0.123	0.124
Distribution rate	15,000%	71.4%	68.6%	70.6%	77.7%	64.3%	65%	72.6%
Net sales ¹	1,260	2,031	2,160	2,231	2,297	2,391	2,468	2,509
EBITDA ¹	83.56	215.5	242.5	267.4	280	285.3	288.4	293.6
EBIT ¹	71.83	205.7	232.8	258.2	277.4	287.8	290.3	295
Net income ¹	0.184	100.7	125.8	152.8	166.4	175.9	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	1.210	1.210	1.210
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	9.64x	-	-	6.67%	427M
ARISTOCRAT LEISURE LIMITED	23.13x	5.98x	14.03x	1.69%	25.7B
GALAXY ENTERTAINMENT GROUP LIMITED	13.27x	2.2x	7.66x	5.56%	18.29B
FLUTTER ENTERTAINMENT PLC	-107.44x	1.52x	10.35x	-.--%	17.45B
EVOLUTION AB	14.31x	6.57x	9.98x	3.51%	17.2B
SANDS CHINA LTD.	14.5x	2.36x	8.77x	7.59%	13.79B
DRAFTKINGS INC.	225.62x	1.84x	16.88x	-.--%	12.28B
THE LOTTERY CORPORATION LIMITED	29.5x	3.46x	16.46x	3.59%	7.67B
LOTTOMATICA GROUP S.P.A.	20.94x	3.57x	8.87x	2.01%	7.44B
Average	27.05x	3.44x	11.63x	3.4%	13.36B
Weighted average by Cap.	21.34x	3.69x	11.46x	2.95%