Valuation Mah Sing Group

Stocks

Market Closed - BURSA MALAYSIA 04:54:16 2026-09-04 EDT			5-day change	1st Jan Change
1.120 ^MYR	-0.88%		-5.08%	+16.06%

08-28	Mah Sing Group Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-28	Mah Sing Group Berhad Reports Impairment Charges for the Second Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,675	1,372	2,015	4,608	2,471	2,867	-	-
Change	-	-18.12%	46.9%	128.7%	-46.39%	16.06%	-	-
Enterprise Value (EV) ¹	2,164	2,144	2,396	5,238	3,542	3,755	3,516	3,485
Change	-	-0.95%	11.78%	118.63%	-32.38%	6.01%	-6.37%	-0.88%
P/E	15.8x	8.69x	9.36x	18.9x	9.5x	10x	7.81x	8.17x
PBR	0.48x	0.38x	0.55x	1.17x	0.61x	0.67x	0.64x	0.61x
PEG	-	0.2x	0.3x	2.5x	1.46x	1x	0.3x	-1.85x
Capitalization / Revenue	0.96x	0.59x	0.77x	1.83x	0.98x	1.04x	0.91x	0.92x
EV / Revenue	1.23x	0.93x	0.92x	2.08x	1.41x	1.36x	1.12x	1.11x
EV / EBITDA	7.21x	5.93x	-	11.9x	7.05x	7.32x	5.75x	5.69x
EV / EBIT	8.28x	6.69x	6.32x	13.4x	8.02x	8.21x	6.29x	6.46x
EV / FCF	-15.6x	4.17x	3.99x	10.4x	10.6x	5.92x	5.28x	6.77x
FCF Yield	-6.4%	24%	25.1%	9.58%	9.4%	16.9%	18.9%	14.8%
Dividend per Share ²	0.0265	0.03	0.04	0.045	0.05	0.0514	0.0627	0.0625
Rate of return	3.84%	5.31%	4.82%	2.5%	5.18%	4.59%	5.6%	5.58%
EPS ²	0.0437	0.065	0.0887	0.0954	0.1016	0.112	0.1434	0.137
Distribution rate	60.6%	46.2%	45.1%	47.2%	49.2%	45.9%	43.7%	45.6%
Net sales ¹	1,754	2,317	2,603	2,520	2,517	2,768	3,136	3,133
EBITDA ¹	300.2	361.2	-	441.6	502.4	513.1	611.6	612.9
EBIT ¹	261.4	320.5	379.2	391.6	441.4	457.3	559.2	539.8
Net income ¹	106.7	180	215.3	240.7	260.1	287.1	362.5	352.4
Net Debt ¹	488.9	771.9	381	630.1	1,072	887.5	648.3	617.2
Reference price ²	0.690	0.565	0.830	1.800	0.965	1.120	1.120	1.120
Nbr of stocks (in thousands)	2,427,688	2,427,688	2,427,688	2,560,138	2,560,138	2,560,138	-	-
Announcement Date	2/28/22	2/28/23	2/27/24	2/27/25	2/27/26	-	-	-

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.($)
MAH SING GROUP	10x	1.36x	7.32x	4.59%	709M
SUN HUNG KAI PROPERTIES LIMITED	15.51x	4.92x	13.25x	3.27%	44.16B
MITSUBISHI ESTATE CO., LTD.	18.25x	4x	16.07x	1.34%	28.47B
CHINA RESOURCES LAND LIMITED	8.37x	1.53x	7.99x	4.29%	27.74B
EMAAR PROPERTIES	5.5x	0.66x	1.4x	9.09%	26.47B
MITSUI FUDOSAN CO., LTD.	14.38x	3.1x	14.83x	2.51%	26.04B
CK ASSET HOLDINGS LIMITED	10.51x	2.12x	9.04x	4%	21.13B
ALPHA DHABI HOLDING	7.81x	0.86x	3.15x	2.86%	19.97B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.23x	6.43x	16.91x	1.65%	19.16B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.05x	1.48x	12.38x	3.81%	18.38B
Average	11.36x	2.65x	10.23x	3.74%	23.22B
Weighted average by Cap.	11.97x	2.95x	10.76x	3.68%