Company Valuation: MMIS

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 150 144 300 300 120 120
Change - -4% 108.33% 0% -60% 0%
Enterprise Value (EV) 1 157.8 146.4 312.8 314.1 145.8 156.7
Change - -7.21% 113.62% 0.43% -53.57% 7.41%
P/E 29.8x 18.4x 61.7x 659x 24.3x 7.22x
PBR 7.17x 5.01x 8.92x 8.81x 3.08x 2.16x
PEG - 0.3x -1.6x -7.3x 0x 0x
Capitalization / Revenue 6.31x 3.65x 11.3x 11.9x 3.73x 1.92x
EV / Revenue 6.64x 3.71x 11.7x 12.5x 4.53x 2.51x
EV / EBITDA 22.6x 13.1x 41.8x 91.9x 14.8x 7.16x
EV / EBIT 25.5x 13.9x 48.7x 174x 18x 7.87x
EV / FCF -34.2x 23.6x 189x 82.8x -50.9x -301x
FCF Yield -2.92% 4.23% 0.53% 1.21% -1.96% -0.33%
Dividend per Share 2 - - - - - 0.003
Rate of return - - - - - 1.5%
EPS 2 0.008394 0.0131 0.008103 0.000759 0.008238 0.0277
Distribution rate - - - - - 10.8%
Net sales 1 23.76 39.43 26.65 25.21 32.17 62.51
EBITDA 1 6.977 11.14 7.477 3.419 9.855 21.87
EBIT 1 6.192 10.5 6.423 1.806 8.122 19.9
Net income 1 5.037 7.846 4.862 0.4557 4.943 16.61
Net Debt 1 7.795 2.423 12.79 14.14 25.85 36.66
Reference price 2 0.2500 0.2400 0.5000 0.5000 0.2000 0.2000
Nbr of stocks (in thousands) 600,002 600,000 600,000 600,000 600,000 600,000
Announcement Date 9/29/21 A 10/20/22 A 10/25/23 A 10/22/24 A 10/15/25 A 10/9/26 A
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 73.83M
13.21x1.54x7.9x0.84% 60.78B
9.11x1.5x4.05x9.15% 48.28B
20.29x0.81x6.84x0.99% 46.64B
13.67x1.51x8.87x0.88% 34.15B
18.94x1.83x9.95x0.58% 34.64B
17.74x2.22x5.58x3.69% 30.56B
12.61x1.15x6.91x2.36% 23.72B
16.5x1.25x10.84x1.12% 22.51B
11.9x0.76x6.48x3.65% 21.77B
Average 14.88x 1.40x 7.49x 2.58% 32.31B
Weighted average by Cap. 14.81x 1.42x 7.31x 2.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MMIS

Historical PBR trend

Valuation ratios - PBR - MMIS

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MMIS

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MMIS