Valuation Minda Global

Stocks

Delayed BURSA MALAYSIA 09:47:58 2026-08-13 pm EDT			5-day change	1st Jan Change
1.500 ^MYR	-0.66%		0.00%	+65.75%

Jul. 27	Cyberjaya Education Group Proposed Capital Reduction of MYR235 Million	MT
May. 20	Cyberjaya Education Group Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2023	2024	2025
Market Cap ¹	49.6	152	176.3	144.4	139.7
Change	-	206.51%	-	-18.1%	-3.22%
Enterprise Value (EV) ¹	190.4	302.1	343.2	302.8	273.9
Change	-	58.69%	-	-11.77%	-9.55%
P/E	-4.86x	41.1x	25.6x	14.2x	9.29x
PBR	0.26x	0.75x	0.71x	0.56x	0.51x
PEG	-	-0x	-	0.3x	0.2x
Capitalization / Revenue	0.55x	1.41x	1.43x	0.89x	0.8x
EV / Revenue	2.12x	2.8x	2.79x	1.86x	1.57x
EV / EBITDA	20.8x	13.6x	13.2x	8.83x	6.89x
EV / EBIT	91.1x	19.4x	18.4x	13.2x	9.8x
EV / FCF	6.61x	16.1x	-	14.2x	7.21x
FCF Yield	15.1%	6.2%	-	7.07%	13.9%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.0824	0.028	0.0411	0.0607	0.0883
Distribution rate	-	-	-	-	-
Net sales ¹	89.68	107.9	123.1	162.7	174.2
EBITDA ¹	9.131	22.24	26.07	34.3	39.78
EBIT ¹	2.09	15.57	18.68	23	27.96
Net income ¹	-10.21	3.502	6.024	10.2	14.99
Net Debt ¹	140.8	150.1	166.9	158.4	134.1
Reference price ²	0.400	1.150	1.050	0.860	0.820
Nbr of stocks (in thousands)	123,991	132,191	167,905	167,905	170,425
Announcement Date	5/28/21	4/29/22	10/31/23	10/30/24	10/31/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MINDA GLOBAL	-	-	-	-	63.62M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	16.68x	1.05x	7.25x	2.27%	8.33B
TAL EDUCATION GROUP	7.75x	0.83x	4.09x	-.--%	6.43B
LAUREATE EDUCATION, INC.	17.96x	2.63x	8.53x	7.76%	5.15B
COVISTA INC.	15.13x	2.24x	8.26x	-	4.49B
PHYSICSWALLAH LIMITED	703.44x	7.66x	74.06x	-	3.58B
STRIDE, INC.	11.27x	0.99x	3.99x	-	3.44B
PERDOCEO EDUCATION CORPORATION	10.84x	-	-	-	1.99B
Average	111.87x	2.57x	17.70x	3.34%	4.19B
Weighted average by Cap.	87.58x	2.18x	14.21x	2.95%