Valuation Magnum

Stocks

Delayed BURSA MALAYSIA Other stock markets 03:30:25 2026-06-12 EDT			5-day change	1st Jan Change
1.270 ^MYR	+0.79%		-2.31%	-1.55%

05-20	Magnum Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-20	Magnum Berhad Announces First Interim Single-Tier Dividend for the Financial Year Ending 31 December 2026, Payable on June 24, 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	1,811	-	-
Change	-	-32.11%	-15.5%	15.6%	2.38%	-2.33%	-	-
Enterprise Value (EV)	3,458	2,562	2,174	2,350	1,854	1,811	1,811	1,811
Change	-	-25.91%	-15.14%	8.07%	-21.1%	-2.33%	0%	0%
P/E Ratio	19,000x	18.4x	12.5x	11.9x	11.1x	10.4x	10.2x	10.2x
PBR	1.16x	0.78x	0.64x	0.73x	0.74x	0.7x	0.68x	0.67x
PEG	-	0x	0.5x	0.6x	1.24x	2.32x	6.17x	12.55x
Capitalization / Revenue	2.17x	0.91x	0.73x	0.81x	0.81x	0.75x	0.73x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.73x	0.72x
EV / EBITDA	0x	0x	0x	0x	0x	6.43x	6.28x	6.17x
EV / EBIT	0x	0x	0x	0x	0x	6.38x	6.24x	6.14x
EV / FCF	0x	0x	0x	0x	0x	8.96x	8.83x	8.62x
FCF Yield	0.27%	9.15%	13.8%	10.8%	10.7%	11.2%	11.3%	11.6%
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%	6.35%	6.35%	7.14%
EPS ²	0.0001	0.07	0.0875	0.1063	0.1158	0.121	0.123	0.124
Distribution rate	15,000%	71.4%	68.6%	70.6%	77.7%	66.1%	65%	72.6%
Net sales ¹	1,260	2,031	2,160	2,231	2,297	2,412	2,468	2,509
EBITDA ¹	83.56	215.5	242.5	267.4	280	281.4	288.4	293.6
EBIT ¹	71.83	205.7	232.8	258.2	277.4	284	290.3	295
Net income ¹	0.184	100.7	125.8	152.8	166.4	172.9	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	1.260	1.260	1.260
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	10.41x	-	-	6.35%	445M
ARISTOCRAT LEISURE LIMITED	20.87x	5.43x	12.74x	1.88%	22.52B
FLUTTER ENTERTAINMENT PLC	47.94x	1.62x	10.5x	-.--%	19.21B
GALAXY ENTERTAINMENT GROUP LIMITED	12.04x	2x	7.03x	5.19%	17.28B
SANDS CHINA LTD.	12.46x	2.41x	8.41x	6.98%	15B
EVOLUTION AB	12.35x	5.74x	8.78x	4.23%	14.99B
THE LOTTERY CORPORATION LIMITED	34.63x	3.84x	19.11x	2.96%	8.62B
LOTTOMATICA GROUP S.P.A.	18.92x	3.48x	8.71x	2.11%	7.27B
SUPER GROUP (SGHC) LIMITED	15.95x	2.49x	9.3x	2.35%	7.02B
Average	20.62x	3.38x	10.57x	3.56%	12.48B
Weighted average by Cap.	22.46x	3.45x	10.38x	3.21%