Valuation Mi Technovation

Stocks

Market Closed - BURSA MALAYSIA 11:59:45 24/08/2026 +03			5-day change	1st Jan Change
6.070 ^MYR	-2.88%		+3.06%	+110.76%

07-20	Mi Technovation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-20	Mi Technovation Proposes 'Dividend-in-Specie' Ahead of Semiconductor Unit's Singapore Listing; Shares Up 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,028	1,165	1,653	2,018	2,560	5,373	-	-
Change	-	-61.52%	41.86%	22.1%	26.84%	109.86%	-	-
Enterprise Value (EV) ¹	2,730	1,165	1,384	2,018	2,337	5,173	5,126	5,045
Change	-	-57.31%	18.76%	45.85%	15.8%	121.32%	-0.91%	-1.58%
P/E	45.1x	16.9x	30x	29.7x	27.4x	36x	32.9x	28.9x
PBR	2.7x	1.11x	1.54x	1.96x	2.4x	4.65x	4.29x	3.77x
PEG	-	7.03x	-1.5x	1.3x	0.7x	0.6x	3.54x	2.1x
Capitalization / Revenue	8.07x	2.99x	4.64x	4.36x	4.1x	6.73x	5.9x	5.22x
EV / Revenue	7.27x	2.99x	3.89x	4.36x	3.74x	6.47x	5.62x	4.9x
EV / EBITDA	33.5x	11.7x	14.9x	17.1x	15.6x	25.5x	22x	17.8x
EV / EBIT	42.3x	15.1x	20.5x	21.9x	18.7x	28.3x	24.4x	20x
EV / FCF	3,630x	16.4x	20.2x	87.9x	24.8x	89.2x	42.7x	28.3x
FCF Yield	0.03%	6.11%	4.95%	1.14%	4.04%	1.12%	2.34%	3.53%
Dividend per Share ²	0.05	0.04	0.04	0.06	0.03	0.0556	0.0624	0.0583
Rate of return	1.48%	3.08%	2.16%	2.65%	1.04%	0.92%	1.03%	0.96%
EPS ²	0.0749	0.0767	0.0616	0.0761	0.1053	0.1686	0.1843	0.2101
Distribution rate	66.8%	52.2%	64.9%	78.8%	28.5%	33%	33.9%	27.8%
Net sales ¹	375.5	389.5	356	463.5	625	798.9	911.4	1,029
EBITDA ¹	81.47	99.95	92.59	117.8	149.7	203.2	233	283.8
EBIT ¹	64.47	77.42	67.4	92.38	124.9	182.7	210.4	252.8
Net income ¹	61.81	68.86	55.2	68.07	93.78	159	164.8	187.2
Net Debt ¹	-298.5	-	-269.2	-	-222.9	-200	-247	-328
Reference price ²	3.380	1.300	1.850	2.260	2.880	6.070	6.070	6.070
Nbr of stocks (in thousands)	896,000	896,417	893,586	893,132	889,000	885,170	-	-
Announcement Date	2/21/22 A	2/22/23 A	2/23/24 A	2/21/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MI TECHNOVATION	36x	6.47x	25.46x	0.92%	1.33B
ASML HOLDING N.V.	39.33x	12.89x	29.67x	0.61%	668B
LAM RESEARCH CORPORATION	32.99x	10.98x	27.21x	0.37%	388B
TOKYO ELECTRON LIMITED	32.74x	7.27x	22.62x	1.5%	158B
ASE TECHNOLOGY HOLDING CO., LTD.	31.76x	3.45x	15.86x	1.67%	81.74B
ENTEGRIS, INC.	50.61x	6.74x	23.51x	0.29%	21.12B
LASERTEC CORPORATION	40.5x	13.02x	27.02x	0.93%	19.61B
SCREEN HOLDINGS CO., LTD.	21.08x	3.07x	13.16x	1.44%	15.63B
ONTO INNOVATION INC.	47.44x	8.71x	25.94x	-	13.88B
AMKOR TECHNOLOGY, INC.	18.78x	1.7x	8.35x	0.7%	11.9B
Average	35.12x	7.43x	21.88x	0.94%	137.86B
Weighted average by Cap.	36.23x	10.80x	26.81x	0.72%