Valuation Magna Prima

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-09-09 EDT			5-day change	1st Jan Change
0.8600 ^MYR	0.00%		+7.50%	+19.44%

08-26	Magna Prima Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-22	Magna Prima Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	292.7	163.7	187.6	163.7	245.5	287.4
Change	-	-44.09%	14.63%	-12.77%	50%	17.07%
Enterprise Value (EV) ¹	498.8	300.2	286.6	210.1	238.3	242.7
Change	-	-39.8%	-4.55%	-26.69%	13.45%	1.84%
P/E	-1.94x	48.4x	4.02x	-1.29x	13.3x	34.2x
PBR	0.85x	0.44x	0.45x	0.56x	0.78x	0.88x
PEG	-	-0x	0x	0x	-0x	-0.6x
Capitalization / Revenue	15.7x	26.2x	2.2x	3.56x	1.2x	2.96x
EV / Revenue	26.7x	48x	3.36x	4.57x	1.17x	2.5x
EV / EBITDA	-4.3x	17.5x	4.58x	-1.63x	14.2x	23.7x
EV / EBIT	-4.28x	17.5x	4.59x	-1.63x	14.2x	24x
EV / FCF	-3.03x	8.5x	13.1x	-2.74x	-0.98x	9.02x
FCF Yield	-33%	11.8%	7.64%	-36.6%	-103%	11.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.4536	0.008479	0.1169	-0.3188	0.0463	0.0211
Distribution rate	-	-	-	-	-	-
Net sales ¹	18.7	6.248	85.35	46	204.2	97.24
EBITDA ¹	-115.9	17.19	62.51	-128.8	16.84	10.24
EBIT ¹	-116.6	17.13	62.47	-128.9	16.79	10.13
Net income ¹	-150.9	2.929	46.64	-127.3	18.58	8.46
Net Debt ¹	206.1	136.6	98.97	46.43	-7.133	-44.65
Reference price ²	0.8800	0.4100	0.4700	0.4100	0.6150	0.7200
Nbr of stocks (in thousands)	332,627	399,153	399,153	399,153	399,153	399,153
Announcement Date	4/16/21	4/29/22	4/28/23	4/30/24	4/30/25	4/30/26