|
Market Closed -
Hong Kong S.E.
11:08:21 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 7.115 HKD | -2.53% |
|
+1.43% | -18.87% |
| 10-26 | EU Extends Review Time for MMG-Anglo American Deal | DJ |
| 10-23 | MMG to guarantee European ferronickel supply in bid for EU approval of Anglo American deal | RE |
Company Valuation: MMG Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,770 | 2,216 | 2,560 | 3,997 | 13,679 | 11,651 | - | - |
| Change | - | -19.99% | 15.5% | 56.17% | 242.2% | -14.83% | - | - |
| Enterprise Value (EV) 1 | 7,944 | 7,301 | 6,861 | 8,440 | 17,031 | 11,751 | 9,567 | 6,538 |
| Change | - | -8.09% | -6.03% | 23.02% | 101.79% | -31% | -18.59% | -31.66% |
| P/E | 4.08x | 13x | 296x | 21.7x | 26.9x | 6.64x | 6.26x | 6.01x |
| PBR | 1.43x | 1.04x | 1.2x | 1.17x | 3.45x | 1.93x | 1.5x | 1.23x |
| PEG | - | -0.2x | -3.1x | 0x | 0x | 0x | 1.03x | 1.46x |
| Capitalization / Revenue | 0.65x | 0.68x | 0.59x | 0.89x | 2.2x | 1.31x | 1.27x | 1.25x |
| EV / Revenue | 1.87x | 2.24x | 1.58x | 1.88x | 2.74x | 1.32x | 1.04x | 0.7x |
| EV / EBITDA | 2.91x | 4.75x | 4.69x | 4.12x | 4.99x | 2.09x | 1.65x | 1.13x |
| EV / EBIT | 4.35x | 9.8x | 12.9x | 8.53x | 8.52x | 2.56x | 2.02x | 1.42x |
| EV / FCF | 4.01x | 27.3x | 6.47x | 11.9x | 10.6x | 7.32x | 3.5x | 2.22x |
| FCF Yield | 24.9% | 3.67% | 15.4% | 8.37% | 9.45% | 13.7% | 28.6% | 45.1% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.00787 | 0.0175 |
| Rate of return | - | - | - | - | - | - | 0.87% | 1.93% |
| EPS 2 | 0.0786 | 0.0198 | 0.001 | 0.0152 | 0.0419 | 0.1366 | 0.1449 | 0.1508 |
| Distribution rate | - | - | - | - | - | - | 5.43% | 11.6% |
| Net sales 1 | 4,255 | 3,254 | 4,346 | 4,479 | 6,218 | 8,884 | 9,161 | 9,319 |
| EBITDA 1 | 2,725 | 1,535 | 1,462 | 2,049 | 3,412 | 5,613 | 5,786 | 5,762 |
| EBIT 1 | 1,827 | 745.3 | 531.7 | 990 | 1,999 | 4,595 | 4,727 | 4,608 |
| Net income 1 | 667.1 | 172.4 | 9 | 161.9 | 509.4 | 1,709 | 1,795 | 1,911 |
| Net Debt 1 | 5,174 | 5,085 | 4,301 | 4,442 | 3,351 | 100.9 | -2,084 | -5,113 |
| Reference price 2 | 0.3206 | 0.2565 | 0.2957 | 0.3296 | 1.1268 | 0.9069 | 0.9069 | 0.9069 |
| Nbr of stocks (in thousands) | 8,639,126 | 8,639,767 | 8,656,047 | 12,129,014 | 12,140,530 | 12,846,422 | - | - |
| Announcement Date | 3/24/22 A | 3/7/23 A | 3/5/24 A | 3/4/25 A | 3/3/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.81x | 1.36x | 2.15x | -.--% | 11.95B | |
| 24.27x | 9.48x | 14.43x | 2.23% | 164B | |
| 20.88x | 3.3x | 7.74x | 0.89% | 95.64B | |
| 21.73x | 4.5x | 6.9x | 2.13% | 43.15B | |
| 9.64x | 1x | 4.66x | 3.63% | 43.26B | |
| 66.07x | 3.98x | 12.35x | 0.07% | 21.18B | |
| 16.34x | 3.11x | 10.59x | 1.2% | 18.53B | |
| 5.58x | 0.25x | 6.29x | 6.95% | 16.49B | |
| 7.16x | 1.29x | 3.89x | 0.53% | 15.38B | |
| Average | 19.83x | 3.14x | 7.67x | 1.96% | 47.7B | |
| Weighted average by Cap. | 21.69x | 5.33x | 9.90x | 1.97% |
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
- 1208 Stock
- Valuation MMG Limited
Select your edition
All financial news and data tailored to specific country editions
