Company Valuation: MCT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 174.8 357 459 306 247.7 - -
Change - 104.17% 28.57% -33.33% -19.05% - -
Enterprise Value (EV) 174.8 357 459 306 247.7 247.7 247.7
Change - 104.17% 28.57% -33.33% -19.05% 0% 0%
P/E - 5.41x 4.64x 5.4x 3.27x 2.83x 2.62x
PBR - 0.38x - 0.28x 0.21x 0.19x 0.19x
PEG - - 0.1x -0.1x 0.1x 0.2x 0.31x
Capitalization / Revenue - 0.59x - 0.51x 0.31x 0.29x 0.28x
EV / Revenue - 0x - 0x 0.31x 0.29x 0.28x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - 0x 2.09x 1.84x 1.72x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - 0.005 - - -
Rate of return - - - 2.38% - - -
EPS 2 - 0.0453 0.0679 0.0389 0.052 0.06 0.065
Distribution rate - - - 12.9% - - -
Net sales 1 - 608.2 - 605.3 791 843 900
EBITDA - 124.1 - - - - -
EBIT 1 - 111.7 - 108.5 118.7 134.9 144
Net income 1 0.533 66 98.93 56.71 75.7 88.1 95
Net Debt - - - - - - -
Reference price 2 0.1200 0.2450 0.3150 0.2100 0.1700 0.1700 0.1700
Nbr of stocks (in thousands) 1,456,995 1,456,995 1,456,995 1,456,995 1,456,995 - -
Announcement Date 22/02/23 21/02/24 26/02/25 25/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.27x - - -.--% 59.65M
14.56x4.57x12.5x3.44% 41.99B
6.51x0.89x1.79x7.75% 31.04B
21.88x4.32x18.13x1.16% 29.8B
7.88x1.41x7.05x4.52% 28.36B
14.91x3.12x15.42x2.35% 24.89B
15.78x1.01x6.65x2.36% 21.92B
15.36x6.68x18.95x1.23% 20.27B
9.14x2.2x7.57x4.07% 19.96B
9.92x1.63x13.88x3.81% 18.33B
Average 11.92x 2.87x 11.33x 3.07% 23.66B
Weighted average by Cap. 13.03x 2.95x 11.16x 3.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!