Valuation Mah Sing Group

Stocks

Market Closed - BURSA MALAYSIA 04:55:32 2026-10-23 EDT			5-day change	1st Jan Change
0.9300 ^MYR	+1.64%		0.00%	-3.63%

10-22	Malaysian Shares Extend Gains as Bargain Hunters Step in; Maxland Rallies 25%	MT
10-22	Mah Sing Closes MYR300 Million Dual-Tranche Islamic Debt Issue	MT

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	2,381	-	-
Change	-	-18.12%	46.9%	128.7%	-46.39%	-3.63%	-	-
Enterprise Value (EV) ¹	2,164	2,144	2,396	5,238	3,542	3,269	3,029	2,998
Change	-	-0.95%	11.78%	118.63%	-32.38%	-7.72%	-7.32%	-1.03%
P/E	15.8x	8.69x	9.36x	18.9x	9.5x	8.3x	6.49x	6.78x
PBR	0.48x	0.38x	0.55x	1.17x	0.61x	0.56x	0.53x	0.51x
PEG	-	0.2x	0.3x	2.5x	1.46x	0.8x	0.2x	-1.56x
Capitalization / Revenue	0.96x	0.59x	0.77x	1.83x	0.98x	0.86x	0.76x	0.76x
EV / Revenue	1.23x	0.93x	0.92x	2.08x	1.41x	1.18x	0.97x	0.96x
EV / EBITDA	7.21x	5.93x	-	11.9x	7.05x	6.37x	4.95x	4.89x
EV / EBIT	8.28x	6.69x	6.32x	13.4x	8.02x	7.15x	5.42x	5.55x
EV / FCF	-15.6x	4.17x	3.99x	10.4x	10.6x	5.15x	4.55x	5.83x
FCF Yield	-6.4%	24%	25.1%	9.58%	9.4%	19.4%	22%	17.2%
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%	5.52%	6.74%	6.72%
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	0.9300	0.9300	0.9300
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	8.3x	1.18x	6.37x	5.52%	583M
VINGROUP	63.94x	-	-	-	68.62B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	38.98B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	29.75B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.15B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	26.82B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.44B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.37x	4.29%	19.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.62B
Average	16.39x	2.94x	10.05x	3.6%	27.85B
Weighted average by Cap.	24.56x	3.16x	10.61x	3.49%