Valuation Magnum

Stocks

Delayed BURSA MALAYSIA 00:24:24 2026-10-19 EDT			5-day change	1st Jan Change
1.170 ^MYR	-0.85%		-0.85%	-9.30%

08-20	Magnum Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-20	Magnum Berhad Announces Second Interim Single Tier Dividend for the Financial Year Ending 31 December 2026, Payable on 23 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,731	1,854	1,567	1,811	1,854	1,696	-	-
Change	-	-32.11%	-15.5%	15.6%	2.38%	-8.53%	-	-
Enterprise Value (EV)	3,458	2,562	2,174	2,350	1,854	1,696	1,696	1,696
Change	-	-25.91%	-15.14%	8.07%	-21.1%	-8.53%	0%	0%
P/E	19,000x	18.4x	12.5x	11.9x	11.1x	9.48x	9.59x	9.52x
PBR	1.16x	0.78x	0.64x	0.73x	0.74x	0.66x	0.64x	0.63x
PEG	-	0x	0.5x	0.6x	1.24x	1.26x	-7.96x	11.71x
Capitalization / Revenue	2.17x	0.91x	0.73x	0.81x	0.81x	0.71x	0.69x	0.68x
EV / Revenue	0x	0x	0x	0x	0x	0.71x	0.69x	0.68x
EV / EBITDA	0x	0x	0x	0x	0x	5.94x	5.88x	5.78x
EV / EBIT	0x	0x	0x	0x	0x	5.89x	5.84x	5.75x
EV / FCF	0x	0x	0x	0x	0x	8.7x	8.15x	8.08x
FCF Yield	0.27%	9.15%	13.8%	10.8%	10.7%	11.5%	12.3%	12.4%
Dividend per Share ²	0.015	0.05	0.06	0.075	0.09	0.08	0.08	0.09
Rate of return	0.79%	3.88%	5.5%	5.95%	6.98%	6.78%	6.78%	7.63%
EPS ²	0.0001	0.07	0.0875	0.1063	0.1158	0.1245	0.123	0.124
Distribution rate	15,000%	71.4%	68.6%	70.6%	77.7%	64.3%	65%	72.6%
Net sales ¹	1,260	2,031	2,160	2,231	2,297	2,391	2,468	2,509
EBITDA ¹	83.56	215.5	242.5	267.4	280	285.3	288.4	293.6
EBIT ¹	71.83	205.7	232.8	258.2	277.4	287.8	290.3	295
Net income ¹	0.184	100.7	125.8	152.8	166.4	175.9	177.6	180.6
Net Debt	727.5	708.1	607.7	538.9	-	-	-	-
Reference price ²	1.900	1.290	1.090	1.260	1.290	1.180	1.180	1.180
Nbr of stocks (in thousands)	1,437,179	1,437,179	1,437,179	1,437,179	1,437,179	1,437,179	-	-
Announcement Date	2/24/22	2/28/23	2/28/24	2/27/25	2/25/26	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAGNUM	9.48x	-	-	6.78%	415M
ARISTOCRAT LEISURE LIMITED	24.5x	6.31x	14.79x	1.6%	26.24B
LAS VEGAS SANDS CORP.	13.5x	2.67x	7.17x	3.09%	24.62B
GALAXY ENTERTAINMENT GROUP LIMITED	13.81x	2.34x	8.21x	5.38%	18.71B
EVOLUTION AB	13.47x	6.26x	9.53x	3.75%	15.39B
FLUTTER ENTERTAINMENT PLC	-73.64x	1.31x	8.93x	-.--%	13.12B
SANDS CHINA LTD.	12.83x	2.15x	8.1x	8.8%	11.85B
DRAFTKINGS INC.	2520x	1.48x	14.46x	-.--%	9.38B
THE LOTTERY CORPORATION LIMITED	32.89x	3.74x	17.85x	3.23%	8.11B
Average	285.20x	3.28x	11.13x	3.63%	14.2B
Weighted average by Cap.	191.99x	3.60x	10.66x	3.21%