Valuation Magnum

Stocks

Market Closed - BURSA MALAYSIA 03:50:02 2026-11-06 EST			5-day change	1st Jan Change
1.160 ^MYR	-1.69%		-1.69%	-10.08%

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	1,667	-	-
Change	-	-32.11%	-15.5%	15.6%	2.38%	-10.08%	-	-
Enterprise Value (EV)	3,458	2,562	2,174	2,350	1,854	1,667	1,667	1,667
Change	-	-25.91%	-15.14%	8.07%	-21.1%	-10.08%	0%	0%
P/E	19,000x	18.4x	12.5x	11.9x	11.1x	9.32x	9.43x	9.35x
PBR	1.16x	0.78x	0.64x	0.73x	0.74x	0.64x	0.63x	0.62x
PEG	-	0x	0.5x	0.6x	1.24x	1.24x	-7.83x	11.5x
Capitalization / Revenue	2.17x	0.91x	0.73x	0.81x	0.81x	0.7x	0.68x	0.66x
EV / Revenue	0x	0x	0x	0x	0x	0.7x	0.68x	0.66x
EV / EBITDA	0x	0x	0x	0x	0x	5.84x	5.78x	5.68x
EV / EBIT	0x	0x	0x	0x	0x	5.79x	5.74x	5.65x
EV / FCF	0x	0x	0x	0x	0x	8.55x	8.02x	7.94x
FCF Yield	0.27%	9.15%	13.8%	10.8%	10.7%	11.7%	12.5%	12.6%
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%	6.9%	6.9%	7.76%
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	1.160	1.160	1.160
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	9.32x	-	-	6.9%	411M
ARISTOCRAT LEISURE LIMITED	25.72x	6.54x	15.33x	1.52%	26.83B
LAS VEGAS SANDS CORP.	16.03x	2.83x	7.76x	2.92%	25.54B
GALAXY ENTERTAINMENT GROUP LIMITED	14.46x	2.52x	8.79x	5.16%	19.46B
EVOLUTION AB	14.49x	6.5x	9.92x	3.38%	15.64B
FLUTTER ENTERTAINMENT PLC	-18.76x	1.39x	9.86x	-.--%	14.21B
SANDS CHINA LTD.	13.24x	2.1x	8.08x	9.16%	11.39B
DRAFTKINGS INC.	-20.8x	1.49x	13.15x	-.--%	9.22B
THE LOTTERY CORPORATION LIMITED	34.45x	3.88x	18.52x	3.08%	8.4B
Average	9.79x	3.41x	11.43x	3.57%	14.56B
Weighted average by Cap.	12.15x	3.74x	11.05x	3.06%