Valuation Mah Sing Group

Stocks

Delayed BURSA MALAYSIA 04:06:07 2026-09-30 EDT			5-day change	1st Jan Change
0.9700 ^MYR	-0.51%		-3.96%	+0.52%

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	2,496	-	-
Change	-	-18.12%	46.9%	128.7%	-46.39%	1.04%	-	-
Enterprise Value (EV) ¹	2,164	2,144	2,396	5,238	3,542	3,384	3,144	3,113
Change	-	-0.95%	11.78%	118.63%	-32.38%	-4.47%	-7.07%	-0.99%
P/E	15.8x	8.69x	9.36x	18.9x	9.5x	8.7x	6.8x	7.11x
PBR	0.48x	0.38x	0.55x	1.17x	0.61x	0.59x	0.56x	0.53x
PEG	-	0.2x	0.3x	2.5x	1.46x	0.8x	0.2x	-1.64x
Capitalization / Revenue	0.96x	0.59x	0.77x	1.83x	0.98x	0.9x	0.8x	0.8x
EV / Revenue	1.23x	0.93x	0.92x	2.08x	1.41x	1.22x	1x	0.99x
EV / EBITDA	7.21x	5.93x	-	11.9x	7.05x	6.59x	5.14x	5.08x
EV / EBIT	8.28x	6.69x	6.32x	13.4x	8.02x	7.4x	5.62x	5.77x
EV / FCF	-15.6x	4.17x	3.99x	10.4x	10.6x	5.33x	4.72x	6.05x
FCF Yield	-6.4%	24%	25.1%	9.58%	9.4%	18.8%	21.2%	16.5%
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%	5.27%	6.43%	6.41%
EPS ²	0.0437	0.065	0.0887	0.0954	0.1016	0.112	0.1433	0.1371
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	2,769	3,136	3,133
EBITDA ¹	300.2	361.2	-	441.6	502.4	513.2	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	287.2	362.6	352.5
Net Debt ¹	488.9	771.9	381	630.1	1,072	887.6	648.2	617
Reference price ²	0.6900	0.5650	0.8300	1.8000	0.9650	0.9750	0.9750	0.9750
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	8.7x	1.22x	6.59x	5.27%	611M
SUN HUNG KAI PROPERTIES LIMITED	14x	4.54x	12.22x	3.62%	39.85B
EMAAR PROPERTIES	5.74x	0.78x	1.6x	8.58%	28.06B
MITSUBISHI ESTATE CO., LTD.	17.51x	3.91x	15.72x	1.4%	27.05B
CHINA RESOURCES LAND LIMITED	8.28x	1.46x	8.04x	4.27%	27.68B
MITSUI FUDOSAN CO., LTD.	13.43x	3.04x	14.56x	2.6%	24.8B
ALPHA DHABI HOLDING	8.3x	0.92x	3.35x	2.69%	21.22B
CK ASSET HOLDINGS LIMITED	10.35x	2.03x	8.38x	4.06%	20.81B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	12.64x	6.31x	16.59x	1.72%	18.13B
HONGKONG LAND HOLDINGS LIMITED	35.41x	13.1x	32.97x	3.35%	17.09B
Average	13.44x	3.73x	12.00x	3.76%	22.53B
Weighted average by Cap.	13.25x	3.66x	11.78x	3.72%