Company Valuation: M N C Wireless

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 74.91 52.76 22.87 31.52 27.3 17.85
Change - -29.57% -56.65% 37.83% -13.4% -34.63%
Enterprise Value (EV) 1 8.513 -8.934 -50.24 -25.53 -28.32 -28.44
Change - -204.94% -462.34% 49.18% -10.95% -0.4%
P/E -12.5x -2.45x -1.05x -4.68x -3.13x -2.05x
PBR 0.93x 0.61x 0.29x 0.42x 0.41x 0.34x
PEG - -0x 0x 0.1x -0.1x 5.16x
Capitalization / Revenue 3.74x 2.48x 1.52x 2.53x 1.93x 1.02x
EV / Revenue 0.42x -0.42x -3.34x -2.05x -2x -1.63x
EV / EBITDA -2.72x 0.55x 2.95x 4.06x 3.45x 3.19x
EV / EBIT -2.22x 0.52x 2.83x 3.82x 3.28x 3.06x
EV / FCF 10.6x 0.4x -11.6x 2.02x -9.88x -
FCF Yield 9.44% 251% -8.6% 49.6% -10.1% -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0478 -0.1226 -0.0951 -0.0288 -0.0368 -0.0366
Distribution rate - - - - - -
Net sales 1 20.06 21.24 15.03 12.44 14.15 17.41
EBITDA 1 -3.127 -16.35 -17.02 -6.287 -8.206 -8.917
EBIT 1 -3.842 -17.09 -17.74 -6.686 -8.636 -9.292
Net income 1 -4.085 -17.78 -17.45 -6.645 -8.627 -8.702
Net Debt 1 -66.4 -61.7 -73.11 -57.05 -55.62 -46.28
Reference price 2 0.6000 0.3000 0.1000 0.1350 0.1150 0.0750
Nbr of stocks (in thousands) 124,858 175,881 228,708 233,502 237,377 237,940
Announcement Date 8/27/20 8/30/21 8/30/22 8/30/23 8/29/24 12/29/25
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.93M
25.22x4.05x14.08x2.68% 238B
23.95x5.01x12.28x0.69% 206B
17.66x2.01x10.33x2.68% 153B
-123.59x17.14x94.25x-.--% 111B
-523.76x37.2x152.79x-.--% 108B
16.35x2.95x11.37x4.92% 95.75B
23.33x6.05x14.86x2.4% 70.41B
15.09x2.2x9.35x5.16% 49.32B
25.59x2.13x13.49x1.22% 50.46B
Average -55.57x 8.75x 36.98x 2.2% 108.11B
Weighted average by Cap. -47.58x 8.46x 34.85x 1.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - M N C Wireless

Historical PBR trend

Valuation ratios - PBR - M N C Wireless

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - M N C Wireless

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - M N C Wireless

  1. Stock Market
  2. Stocks
  3. 0103 Stock
  4. Valuation M N C Wireless