|
Market Closed -
BURSA MALAYSIA
11:50:27 16/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 6.500 MYR | +1.88% |
|
-4.13% | +125.69% |
| 10-05 | Mi Material Holding Limited has filed an IPO in the amount of SGD 214.9875 million. | CI |
| 10-05 | Mi Technovation Unit Seeks Listing on SGX Mainboard | MT |
Company Valuation: Mi Technovation
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 | 5,752 | - | - |
| Change | - | -61.52% | 41.86% | 22.1% | 26.84% | 124.68% | - | - |
| Enterprise Value (EV) 1 | 2,730 | 1,165 | 1,384 | 2,018 | 2,337 | 5,576 | 5,522 | 5,434 |
| Change | - | -57.31% | 18.76% | 45.85% | 15.8% | 138.54% | -0.95% | -1.61% |
| P/E | 45.8x | 17.2x | 30.5x | 30.1x | 27.8x | 35.6x | 33.3x | 28.7x |
| PBR | 2.74x | 1.12x | 1.56x | 1.99x | 2.43x | 5.02x | 4.56x | 4.05x |
| PEG | - | 7.13x | -1.5x | 1.3x | 0.7x | 0.5x | 4.94x | 1.8x |
| Capitalization / Revenue | 8.07x | 2.99x | 4.64x | 4.36x | 4.1x | 7.07x | 6.23x | 5.56x |
| EV / Revenue | 7.27x | 2.99x | 3.89x | 4.36x | 3.74x | 6.85x | 5.98x | 5.26x |
| EV / EBITDA | 33.5x | 11.7x | 14.9x | 17.1x | 15.6x | 25.7x | 23x | 19.1x |
| EV / EBIT | 42.3x | 15.1x | 20.5x | 21.9x | 18.7x | 27.2x | 24.4x | 20.3x |
| EV / FCF | 3,630x | 16.4x | 20.2x | 87.9x | 24.8x | 133x | 43.7x | 28x |
| FCF Yield | 0.03% | 6.11% | 4.95% | 1.14% | 4.04% | 0.75% | 2.29% | 3.57% |
| Dividend per Share 2 | 0.0493 | 0.0394 | 0.0394 | 0.0591 | 0.0296 | 0.0576 | 0.0644 | 0.0325 |
| Rate of return | 1.46% | 3.03% | 2.13% | 2.62% | 1.03% | 0.89% | 0.99% | 0.5% |
| EPS 2 | 0.0738 | 0.0756 | 0.0607 | 0.075 | 0.1037 | 0.1828 | 0.1952 | 0.2264 |
| Distribution rate | 66.8% | 52.2% | 64.9% | 78.8% | 28.5% | 31.5% | 33% | 14.4% |
| Net sales 1 | 375.5 | 389.5 | 356 | 463.5 | 625 | 813.5 | 924 | 1,034 |
| EBITDA 1 | 81.47 | 99.95 | 92.59 | 117.8 | 149.7 | 216.7 | 239.6 | 284.2 |
| EBIT 1 | 64.47 | 77.42 | 67.4 | 92.38 | 124.9 | 204.8 | 226 | 268.2 |
| Net income 1 | 61.81 | 68.86 | 55.2 | 68.07 | 93.78 | 168.6 | 174.3 | 201.7 |
| Net Debt 1 | -298.5 | - | -269.2 | - | -222.9 | -177 | -230 | -319 |
| Reference price 2 | 3.380 | 1.300 | 1.850 | 2.260 | 2.880 | 6.500 | 6.500 | 6.500 |
| Nbr of stocks (in thousands) | 896,000 | 896,417 | 893,586 | 893,132 | 889,000 | 885,000 | - | - |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.55x | 6.85x | 25.73x | 0.89% | 1.41B | |
| 35.59x | 12.43x | 28.39x | 0.63% | 638B | |
| 28.05x | 9.29x | 22.86x | 0.44% | 330B | |
| 31.05x | 9.4x | 27.28x | 0.48% | 325B | |
| 30.8x | 12.07x | 24.98x | 0.58% | 216B | |
| 37x | 13.85x | 26.94x | 0.26% | 158B | |
| 30.84x | 6.96x | 21.21x | 1.57% | 153B | |
| 34.89x | 3.86x | 17.55x | 1.48% | 90.95B | |
| 57.49x | 8.54x | 45.49x | 0.16% | 64.38B | |
| 36.61x | 9.72x | 27.41x | 0.16% | 50.81B | |
| Average | 35.79x | 9.30x | 26.78x | 0.66% | 202.86B | |
| Weighted average by Cap. | 33.57x | 10.52x | 26.32x | 0.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5286 Stock
- Valuation Mi Technovation
Select your edition
All financial news and data tailored to specific country editions
