Valuation MSM Malaysia Holdings

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 2024-09-06			5-day change	1st Jan Change
1.150 ^MYR	-1.71%		-0.86%	-28.57%

Sep. 02	Msm Malaysia Holdings Berhad Announces Resignation of Dato' Mohd Nazrul Izam Bin Mansor as Non Independent and Non Executive Director	CI
Aug. 22	MSM Malaysia Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	618.6	400.7	899.8	597.5	1,132	808.4	-	-
Change	-	-35.23%	124.56%	-33.59%	89.41%	-28.57%	-	-
Enterprise Value (EV) ¹	618.6	400.7	899.8	597.5	853.5	217.3	161.5	72.03
Change	-	-35.23%	124.56%	-33.59%	42.83%	-74.54%	-25.68%	-55.41%
P/E ratio	-2.06x	-5.63x	7.18x	-3.34x	-22.7x	6.44x	3.5x	3.16x
PBR	0.37x	0.25x	0.52x	0.4x	0.77x	-	-	-
PEG	-	0.1x	-0x	0x	0.3x	-0x	0x	0.3x
Capitalization / Revenue	0.31x	0.18x	0.4x	0.23x	0.37x	0.2x	0.18x	0.17x
EV / Revenue	0.31x	0.18x	0.4x	0.23x	0.28x	0.05x	0.04x	0.02x
EV / EBITDA	-4.65x	2.6x	4.32x	-8.82x	9.39x	0.53x	0.26x	0.11x
EV / EBIT	-2.79x	5.91x	7.17x	-3.97x	72.2x	1.09x	0.49x	0.2x
EV / FCF	2,468,723x	-	33,934,771x	-27,156,888x	-	-	-	-
FCF Yield	0%	-	0%	-0%	-	-	-	-
Dividend per Share ²	-	-	0.03	0.03	-	0.025	0.059	0.06
Rate of return	-	-	2.34%	3.53%	-	2.17%	5.13%	5.22%
EPS ²	-0.4264	-0.1013	0.1783	-0.2542	-0.071	0.1785	0.329	0.3645
Distribution rate	-	-	16.8%	-11.8%	-	14%	17.9%	16.5%
Net sales ¹	2,007	2,184	2,260	2,566	3,091	4,000	4,387	4,675
EBITDA ¹	-133	154.1	208.4	-67.78	90.88	410.1	631.7	637.6
EBIT ¹	-221.4	67.78	125.6	-150.6	11.82	200.2	332.4	357.8
Net income ¹	-299.8	-71.23	125.4	-178.7	-49.88	125.6	231.3	256.4
Net Debt ¹	-	-	-	-	-278.3	-591.1	-646.9	-736.4
Reference price ²	0.880	0.570	1.280	0.850	1.610	1.150	1.150	1.150
Nbr of stocks (in thousands)	702,980	702,980	702,980	702,980	702,980	702,980	-	-
Announcement Date	2/25/20	2/25/21	2/22/22	2/22/23	2/22/24	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MSM MALAYSIA HOLDINGS	6.44x	0.05x	0.53x	+2.17%	187M
SÜDZUCKER AG	9.4x	0.43x	4.87x	+5.07%	2.76B
COSUMAR SA	19.54x	1.79x	9.64x	+3.85%	1.77B
SÃO MARTINHO S.A.	10.22x	1.71x	3.34x	+6.33%	1.6B
BALRAMPUR CHINI MILLS LIMITED	22.14x	2.15x	14.37x	+0.50%	1.37B
TRIVENI ENGINEERING & INDUSTRIES LIMITED	22.08x	1.85x	14.78x	+0.74%	1.21B
ADECOAGRO S.A.	8.16x	1.18x	3.2x	+5.41%	1.17B
SHANDONG BAILONG CHUANGYUAN BIO-TECH CO., LTD.	19.61x	-	-	+0.09%	764M
Average	14.70x	1.31x	7.25x	+3.02%	1.35B
Weighted average by Cap.	14.74x	1.35x	7.67x	+3.63%