|
Market Closed -
BURSA MALAYSIA
11:59:58 02/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 3.820 MYR | -1.80% |
|
+2.41% | +131.52% |
| 10-27 | America Needs Canada's Aluminum. Trump's Tariff -2- | DJ |
| 10-13 | Malaysian Shares Extend Two-Day Gains on Bargain Hunting | MT |
Company Valuation: MN Holdings
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 91.97 | 122.6 | 452.9 | 830.8 | 2,563 | - | - |
| Change | - | 33.33% | 269.33% | 83.45% | 208.44% | - | - |
| Enterprise Value (EV) 1 | 91.97 | 122.6 | 452.9 | 820 | 1,598 | 2,312 | 2,183 |
| Change | - | 33.33% | 269.33% | 81.05% | 94.93% | -1.57% | -5.57% |
| P/E | 16.5x | 19.1x | 30.1x | 17.3x | 22.1x | 20x | 17.7x |
| PBR | 1.5x | 1.73x | 3.73x | 4.28x | 5.01x | 6.37x | 4.78x |
| PEG | - | 1.2x | 0x | 0x | 0.4x | 0.6x | 1.4x |
| Capitalization / Revenue | 0.88x | 0.75x | 1.78x | 1.55x | 2.22x | 1.98x | 1.76x |
| EV / Revenue | 0.88x | 0.75x | 1.78x | 1.53x | 1.84x | 1.78x | 1.5x |
| EV / EBITDA | 7.88x | 7.22x | 15.1x | 11.2x | 11.9x | 12.1x | 10.2x |
| EV / EBIT | 10.7x | 8.88x | 17.1x | 11.7x | 12.2x | 12.4x | 10.2x |
| EV / FCF | - | - | - | 13.1x | 14.5x | -30.3x | 16.7x |
| FCF Yield | - | - | - | 7.61% | 6.91% | -3.3% | 5.99% |
| Dividend per Share 2 | - | - | - | 0.0025 | 0.0015 | 0.0015 | 0.0015 |
| Rate of return | - | - | - | 0.18% | 0.04% | 0.04% | 0.04% |
| EPS 2 | 0.0136 | 0.0157 | 0.0324 | 0.082 | 0.1308 | 0.1907 | 0.2153 |
| Distribution rate | - | - | - | 3.05% | 1.06% | 0.79% | 0.7% |
| Net sales 1 | 104 | 163 | 254.6 | 535.4 | 869.2 | 1,297 | 1,456 |
| EBITDA 1 | 11.67 | 16.98 | 30.06 | 73.25 | 134.3 | 190.4 | 214.4 |
| EBIT 1 | 8.623 | 13.81 | 26.56 | 70.16 | 131.1 | 187 | 214.8 |
| Net income 1 | 5.579 | 9.609 | 17.73 | 48.22 | 92.14 | 140.3 | 158.1 |
| Net Debt 1 | - | - | - | -10.86 | -329.1 | -250.8 | -379.6 |
| Reference price 2 | 0.225 | 0.300 | 0.975 | 1.420 | 3.820 | 3.820 | 3.820 |
| Nbr of stocks (in thousands) | 408,750 | 408,752 | 464,505 | 585,087 | 670,833 | - | - |
| Announcement Date | 8/29/22 A | 8/30/23 A | 8/30/24 A | 8/25/25 A | 8/26/26 A | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.59x | 2.66x | 16.96x | 0.04% | 643M | |
| 48.47x | 2.36x | 22.8x | 0.07% | 93.53B | |
| 12.06x | 1.03x | 5.68x | 4.83% | 67.2B | |
| 25.68x | 1.96x | 19.84x | 1.15% | 55.9B | |
| 24.28x | 2.96x | 16.44x | 0.27% | 43.05B | |
| 52.73x | 4.13x | 25.87x | 1.78% | 40.82B | |
| 25.86x | 0.64x | 10.58x | 2.41% | 31.4B | |
| 19.68x | 1.38x | 12.36x | 0.22% | 29.75B | |
| 6.02x | 0.34x | 6.84x | 4.82% | 28.87B | |
| 21.6x | 0.4x | 6.43x | 2.82% | 26.92B | |
| Average | 26.40x | 1.79x | 14.38x | 1.84% | 41.81B | |
| Weighted average by Cap. | 29.06x | 1.86x | 15.47x | 1.86% |
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
- 0245 Stock
- Valuation MN Holdings
Select your edition
All financial news and data tailored to specific country editions
