Valuation Magnum

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:56:11 26/06/2026 +04			5-day change	1st Jan Change
1.260 ^MYR	0.00%		+0.80%	-2.33%

05-20	Magnum Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-20	Magnum Berhad Announces First Interim Single-Tier Dividend for the Financial Year Ending 31 December 2026, Payable on June 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,731	1,854	1,567	1,811	1,854	1,811	-	-
Change	-	-32.11%	-15.5%	15.6%	2.38%	-2.33%	-	-
Enterprise Value (EV)	3,458	2,562	2,174	2,350	1,854	1,811	1,811	1,811
Change	-	-25.91%	-15.14%	8.07%	-21.1%	-2.33%	0%	0%
P/E	19,000x	18.4x	12.5x	11.9x	11.1x	10.4x	10.2x	10.2x
PBR	1.16x	0.78x	0.64x	0.73x	0.74x	0.7x	0.68x	0.67x
PEG	-	0x	0.5x	0.6x	1.24x	2.32x	6.17x	12.55x
Capitalization / Revenue	2.17x	0.91x	0.73x	0.81x	0.81x	0.75x	0.73x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.73x	0.72x
EV / EBITDA	0x	0x	0x	0x	0x	6.43x	6.28x	6.17x
EV / EBIT	0x	0x	0x	0x	0x	6.38x	6.24x	6.14x
EV / FCF	0x	0x	0x	0x	0x	8.96x	8.83x	8.62x
FCF Yield	0.27%	9.15%	13.8%	10.8%	10.7%	11.2%	11.3%	11.6%
Dividend per Share ²	0.015	0.05	0.06	0.075	0.09	0.08	0.08	0.09
Rate of return	0.79%	3.88%	5.5%	5.95%	6.98%	6.35%	6.35%	7.14%
EPS ²	0.0001	0.07	0.0875	0.1063	0.1158	0.121	0.123	0.124
Distribution rate	15,000%	71.4%	68.6%	70.6%	77.7%	66.1%	65%	72.6%
Net sales ¹	1,260	2,031	2,160	2,231	2,297	2,412	2,468	2,509
EBITDA ¹	83.56	215.5	242.5	267.4	280	281.4	288.4	293.6
EBIT ¹	71.83	205.7	232.8	258.2	277.4	284	290.3	295
Net income ¹	0.184	100.7	125.8	152.8	166.4	172.9	177.6	180.6
Net Debt	727.5	708.1	607.7	538.9	-	-	-	-
Reference price ²	1.900	1.290	1.090	1.260	1.290	1.260	1.260	1.260
Nbr of stocks (in thousands)	1,437,179	1,437,179	1,437,179	1,437,179	1,437,179	1,437,179	-	-
Announcement Date	24/02/22	28/02/23	28/02/24	27/02/25	25/02/26	-	-	-

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.($)
MAGNUM	10.41x	-	-	6.35%	443M
ARISTOCRAT LEISURE LIMITED	22.94x	5.93x	13.9x	1.71%	24.35B
FLUTTER ENTERTAINMENT PLC	45.08x	1.55x	10.08x	-.--%	18.06B
GALAXY ENTERTAINMENT GROUP LIMITED	11.35x	1.85x	6.51x	5.5%	16.29B
SANDS CHINA LTD.	11.06x	2.21x	7.71x	7.87%	13.31B
EVOLUTION AB	11.21x	5.06x	7.74x	4.61%	13.25B
DRAFTKINGS INC.	94.06x	1.95x	17.13x	-.--%	12.75B
THE LOTTERY CORPORATION LIMITED	35.39x	3.91x	19.42x	2.9%	8.65B
SUPER GROUP (SGHC) LIMITED	15.89x	2.5x	9.35x	2.36%	7B
Average	28.60x	3.12x	11.48x	3.48%	12.68B
Weighted average by Cap.	30.45x	3.30x	11.29x	2.99%