Valuation Master-Pack Group

Stocks

Market Closed - BURSA MALAYSIA 12:50:01 19/10/2026 +04			5-day change	1st Jan Change
1.600 ^MYR	0.00%		0.00%	-13.51%

08-21	Master-Pack Group Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-22	Master-Pack Group Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	107.1	91.22	128.4	165.5	191.7	101
Change	-	-14.8%	40.72%	28.94%	15.84%	-47.29%
Enterprise Value (EV) ¹	79.59	55.55	76.92	93.63	107.5	17.39
Change	-	-30.21%	38.48%	21.72%	14.85%	-83.83%
P/E	9.5x	6.31x	5.88x	6.72x	10.5x	21x
PBR	0.94x	0.72x	0.9x	0.98x	1.1x	0.59x
PEG	-	0.2x	0.1x	0.5x	-0.4x	-0.3x
Capitalization / Revenue	0.75x	0.59x	0.8x	0.98x	1.23x	0.97x
EV / Revenue	0.56x	0.36x	0.48x	0.55x	0.69x	0.17x
EV / EBITDA	5.14x	2.68x	2.82x	3.06x	4.23x	2.01x
EV / EBIT	6.17x	3.07x	3.12x	3.45x	5.05x	3.65x
EV / FCF	3.5x	8.14x	5.2x	4.73x	5.3x	1.67x
FCF Yield	28.6%	12.3%	19.2%	21.1%	18.9%	60%
Dividend per Share ²	0.04	0.04	0.1	0.12	0.18	0.08
Rate of return	2.04%	2.4%	4.26%	3.96%	5.13%	4.32%
EPS ²	0.2064	0.2647	0.3998	0.4506	0.3331	0.0879
Distribution rate	19.4%	15.1%	25%	26.6%	54%	91%
Net sales ¹	141.9	154	161	168.8	156.5	103.8
EBITDA ¹	15.5	20.69	27.25	30.65	25.42	8.646
EBIT ¹	12.9	18.1	24.64	27.13	21.28	4.768
Net income ¹	11.28	14.46	21.84	24.61	18.19	4.802
Net Debt ¹	-27.46	-35.67	-51.44	-71.87	-84.19	-83.66
Reference price ²	1.960	1.670	2.350	3.030	3.510	1.850
Nbr of stocks (in thousands)	54,620	54,620	54,620	54,620	54,620	54,620
Announcement Date	27/04/21	22/04/22	19/04/23	23/04/24	25/04/25	23/04/26

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.($)
MASTER-PACK GROUP	-	-	-	-	21.41M
SMURFIT WESTROCK PLC	23.91x	1.08x	7.02x	4.49%	21.39B
PACKAGING CORPORATION OF AMERICA	24.37x	2.41x	11.59x	2.25%	20.93B
INTERNATIONAL PAPER COMPANY	28.47x	1.09x	8.44x	5.32%	17.87B
SIG GROUP AG	20.86x	2.38x	9.72x	1.78%	6.48B
SONOCO PRODUCTS COMPANY	12.84x	1.17x	6.81x	4.3%	4.92B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	17.54x	2.09x	12.51x	3.15%	4.64B
MONDI PLC	-45.22x	0.82x	8.39x	2.15%	4.42B
SCG PACKAGING	18.27x	1.31x	8.45x	2.63%	3.81B
HUHTAMÄKI OYJ	13.47x	1.02x	6.84x	4.25%	3.25B
Average	12.72x	1.48x	8.86x	3.37%	8.77B
Weighted average by Cap.	19.65x	1.55x	9.00x	3.63%