Valuation Malaysian Resources Corporation

Equities

Market Closed - BURSA MALAYSIA Other stock markets 03:53:22 2025-12-12 am EST			5-day change	1st Jan Change
0.3900 ^MYR	+2.63%		-1.27%	-25.71%

Nov. 27	Malaysian Resources Corporation Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI
Nov. 27	Malaysian Resources Corporation posts quarterly profit attributable 5.1 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,096	1,588	1,318	1,988	2,345	1,698	-	-
Change	-	-24.24%	-16.99%	50.85%	17.98%	-27.62%	-	-
Enterprise Value (EV)	3,548	1,588	1,318	1,988	2,345	1,698	1,698	1,698
Change	-	-55.25%	-16.99%	50.85%	17.98%	-27.62%	0%	0%
P/E ratio	-11.9x	98.6x	20.3x	19.7x	36.7x	54.3x	33.8x	23.8x
PBR	0.46x	0.35x	0.29x	0.43x	0.51x	0.37x	0.37x	0.37x
PEG	-	-1x	0x	0.4x	-1x	-1.1x	0.6x	0.6x
Capitalization / Revenue	1.75x	1.1x	0.41x	0.78x	1.43x	1.08x	0.74x	0.6x
EV / Revenue	0x	0x	0x	0x	0x	1.08x	0.74x	0.6x
EV / EBITDA	-0x	0x	0x	0x	0x	8.15x	6.78x	5.84x
EV / EBIT	-0x	0x	0x	0x	0x	8.18x	6.27x	5.97x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.01	0.01	0.01	0.01	0.01	0.01	0.0095	0.0105
Rate of return	2.11%	2.82%	3.39%	2.25%	1.9%	2.63%	2.5%	2.76%
EPS ²	-0.0399	0.0036	0.0145	0.0226	0.0143	0.007	0.0112	0.016
Distribution rate	-25.1%	278%	69%	44.2%	69.9%	143%	84.4%	65.6%
Net sales ¹	1,199	1,448	3,205	2,537	1,645	1,571	2,291	2,849
EBITDA ¹	-80.26	154.8	308	190.8	213.4	208.2	250.4	290.5
EBIT ¹	-117.3	118.7	247.8	123.4	173	207.4	271	284.6
Net income ¹	-176.1	15.83	64.85	101	63.67	43.27	54.95	71.25
Net Debt	1,452	-	-	-	-	-	-	-
Reference price ²	0.4750	0.3550	0.2950	0.4450	0.5250	0.3800	0.3800	0.3800
Nbr of stocks (in thousands)	4,412,046	4,472,510	4,467,510	4,467,510	4,467,510	4,467,510	-	-
Announcement Date	2/25/21	2/28/22	2/20/23	4/3/24	2/27/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MALAYSIAN RESOURCES CORPORATION	54.29x	-	-	2.63%	413M
VINCI	14.09x	1.14x	6.28x	4.03%	75.92B
QUANTA SERVICES, INC.	68.89x	2.64x	26.18x	0.09%	69.62B
LARSEN & TOUBRO LIMITED	30.13x	2.2x	20.82x	1.04%	61.07B
FERROVIAL SE	46.78x	4.97x	32.7x	1.43%	47.45B
COMFORT SYSTEMS USA, INC.	39.05x	4.03x	26.49x	0.19%	36.07B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.56x	0.27x	5.36x	5.31%	30.44B
HOCHTIEF AG	29.83x	0.67x	11.59x	1.95%	29.18B
EMCOR GROUP, INC.	25.38x	1.63x	15.72x	0.16%	28.63B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	26.46x	0.46x	7.59x	2.53%	25.65B
Average	33.95x	2.00x	16.97x	1.94%	40.45B
Weighted average by Cap.	34.05x	2.16x	17.88x	1.83%