Company Valuation: MCT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 174.8 357 459 306 233.1 - -
Change - 104.17% 28.57% -33.33% -23.81% - -
Enterprise Value (EV) 174.8 357 459 306 233.1 233.1 233.1
Change - 104.17% 28.57% -33.33% -23.81% 0% 0%
P/E - 5.41x 4.64x 5.4x 3.08x 2.67x 2.46x
PBR - 0.38x - 0.28x 0.2x 0.18x 0.18x
PEG - - 0.1x -0.1x 0.1x 0.2x 0.3x
Capitalization / Revenue - 0.59x - 0.51x 0.29x 0.28x 0.26x
EV / Revenue - 0x - 0x 0.29x 0.28x 0.26x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - 0x 1.96x 1.73x 1.62x
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 0.1600 0.1600 0.1600
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.($)
3.08x - - -.--% 57.15M
14.16x4.58x12.32x3.58% 40.31B
5.77x0.78x1.64x8.58% 28.06B
17.85x3.95x15.88x1.37% 27.45B
8.06x1.44x7.92x4.39% 26.93B
13.72x3.07x14.71x2.55% 25.24B
8.1x0.9x3.27x2.76% 20.71B
10.32x2.03x8.35x4.07% 20.76B
13.01x6.39x16.79x1.67% 18.58B
38.59x14.1x35.5x3.08% 18.63B
Average 13.26x 4.14x 12.93x 3.2% 22.67B
Weighted average by Cap. 13.80x 3.85x 12.25x 3.68%

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