Company Valuation: MAA Group

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2022 2023 2024 2025
Market Cap 1 194.6 125.3 81.76 92.31 47.47
Change - - -34.74% 12.9% -48.57%
Enterprise Value (EV) 1 -115.6 51.07 65.24 35.84 64.3
Change - - 27.76% -45.06% 79.4%
P/E 4.86x -1.02x -57.7x -19.4x -0.83x
PBR 0.36x 0.33x 0.21x 0.23x 0.14x
PEG - - 0.6x -0x -0x
Capitalization / Revenue 1.01x 0.71x 0.37x 0.68x 0.42x
EV / Revenue -0.6x 0.29x 0.29x 0.26x 0.57x
EV / EBITDA -2.72x -0.92x -8.29x -1.14x -1.28x
EV / EBIT -2.94x -0.86x -4.98x -0.96x -1.15x
EV / FCF -7.32x 0.43x -23x -0.23x -1.48x
FCF Yield -13.7% 234% -4.35% -443% -67.5%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.1482 -0.4644 -0.005369 -0.0181 -0.2168
Distribution rate - - - - -
Net sales 1 193.1 175.9 223.8 135.3 112
EBITDA 1 42.48 -55.34 -7.869 -31.54 -50.18
EBIT 1 39.35 -59.68 -13.09 -37.36 -56.06
Net income 1 39.79 -122.5 -1.416 -4.768 -57.18
Net Debt 1 -310.2 -74.21 -16.52 -56.46 16.83
Reference price 2 0.7200 0.4750 0.3100 0.3500 0.1800
Nbr of stocks (in thousands) 270,325 263,732 263,732 263,732 263,732
Announcement Date 4/30/21 10/31/22 10/31/23 10/30/24 10/30/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.07M
16.29x1.92x - 2.99% 98.96B
11.06x - - 1.28% 78.84B
6.86x - - 1.69% 65.04B
13.32x1.19x - 3.3% 47.93B
11.13x0.85x - 2.97% 38.98B
11.43x - - 2.56% 39.73B
9.2x2.33x - 0.17% 32.98B
15.18x1.94x - 2.31% 32.25B
8.57x - - 0.95% 32.35B
Average 11.45x 1.64x 2.02% 46.71B
Weighted average by Cap. 11.83x 1.67x 2.12%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!