|
Market Closed -
Hong Kong S.E.
12:08:05 05/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 8.560 HKD | +0.71% |
|
+2.82% | -2.39% |
| 09-25 | Chinese, US firms line up for Peru copper projects as government cuts red tape | RE |
| 09-18 | US Seeks Brazil Review of Anglo American Nickel Sale to MMG | MT |
Company Valuation: MMG Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,770 | 2,216 | 2,560 | 3,997 | 13,679 | 13,915 | - | - |
| Change | - | -19.99% | 15.5% | 56.17% | 242.2% | 1.72% | - | - |
| Enterprise Value (EV) 1 | 7,944 | 7,301 | 6,861 | 8,440 | 17,031 | 14,002 | 11,784 | 8,702 |
| Change | - | -8.09% | -6.03% | 23.02% | 101.79% | -17.78% | -15.84% | -26.15% |
| P/E | 4.08x | 13x | 296x | 21.7x | 26.9x | 7.86x | 7.45x | 7.13x |
| PBR | 1.43x | 1.04x | 1.2x | 1.17x | 3.45x | 2.13x | 1.78x | 1.45x |
| PEG | - | -0.2x | -3.1x | 0x | 0x | 0x | 1.36x | 1.55x |
| Capitalization / Revenue | 0.65x | 0.68x | 0.59x | 0.89x | 2.2x | 1.54x | 1.52x | 1.5x |
| EV / Revenue | 1.87x | 2.24x | 1.58x | 1.88x | 2.74x | 1.55x | 1.29x | 0.94x |
| EV / EBITDA | 2.91x | 4.75x | 4.69x | 4.12x | 4.99x | 2.47x | 2.03x | 1.49x |
| EV / EBIT | 4.35x | 9.8x | 12.9x | 8.53x | 8.52x | 2.99x | 2.5x | 1.93x |
| EV / FCF | 4.01x | 27.3x | 6.47x | 11.9x | 10.6x | 8.41x | 6.65x | 4.49x |
| FCF Yield | 24.9% | 3.67% | 15.4% | 8.37% | 9.45% | 11.9% | 15% | 22.2% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.005 | 0.0133 |
| Rate of return | - | - | - | - | - | - | 0.46% | 1.23% |
| EPS 2 | 0.0786 | 0.0198 | 0.001 | 0.0152 | 0.0419 | 0.1378 | 0.1453 | 0.152 |
| Distribution rate | - | - | - | - | - | - | 3.44% | 8.77% |
| Net sales 1 | 4,255 | 3,254 | 4,346 | 4,479 | 6,218 | 9,026 | 9,138 | 9,293 |
| EBITDA 1 | 2,725 | 1,535 | 1,462 | 2,049 | 3,412 | 5,659 | 5,813 | 5,823 |
| EBIT 1 | 1,827 | 745.3 | 531.7 | 990 | 1,999 | 4,680 | 4,711 | 4,506 |
| Net income 1 | 667.1 | 172.4 | 9 | 161.9 | 509.4 | 1,713 | 1,788 | 1,900 |
| Net Debt 1 | 5,174 | 5,085 | 4,301 | 4,442 | 3,351 | 86.75 | -2,131 | -5,213 |
| Reference price 2 | 0.321 | 0.256 | 0.296 | 0.330 | 1.127 | 1.083 | 1.083 | 1.083 |
| Nbr of stocks (in thousands) | 8,639,126 | 8,639,767 | 8,656,047 | 12,129,014 | 12,140,530 | 12,846,422 | - | - |
| Announcement Date | 24/03/22 | 07/03/23 | 05/03/24 | 04/03/25 | 03/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.86x | 1.55x | 2.47x | -.--% | 13.92B | |
| 26.53x | 10.25x | 15.7x | 1.95% | 174B | |
| 24.23x | 3.6x | 8.61x | 0.83% | 103B | |
| 11.21x | 1.3x | 5.36x | 3.17% | 51.44B | |
| 26.84x | 5.27x | 7.98x | 1.72% | 49.59B | |
| 14.43x | 4.29x | 7.03x | 5.54% | 24.15B | |
| 74.34x | 4.22x | 12.76x | 0.03% | 22.86B | |
| 19.41x | 3.55x | 12.12x | 0.98% | 21.78B | |
| 6.84x | 0.28x | 7.74x | 6.21% | 18.67B | |
| Average | 23.52x | 3.81x | 8.86x | 2.27% | 53.27B | |
| Weighted average by Cap. | 24.46x | 5.81x | 10.83x | 1.97% |
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
- Stock Market
- Stocks
- 1208 Stock
- Valuation MMG Limited
Select your edition
All financial news and data tailored to specific country editions
