Valuation Malayan Cement

Stocks

Delayed BURSA MALAYSIA 21:48:56 2026-10-01 EDT			5-day change	1st Jan Change
5.570 ^MYR	+1.64%		+0.91%	-27.28%

09-24	Malayan Cement Berhad Announces Appointment of Choy Yuin Quan as Alternate Director, Effective September 24, 2026	CI
09-24	Malayan Cement Berhad Announces Appointment of Yeoh Pei Yen as Executive Alternate Director, Effective September 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,711	2,882	4,022	6,638	6,791	7,616	-	-
Change	-	6.34%	39.55%	65.03%	2.31%	12.15%	-	-
Enterprise Value (EV) ¹	3,417	2,882	4,022	6,638	6,791	9,952	7,826	7,199
Change	-	-15.65%	39.55%	65.03%	2.31%	46.54%	-9.33%	-8.01%
P/E	341x	41.7x	34.3x	21.4x	14x	13.4x	9.65x	9.11x
PBR	1.07x	0.5x	0.68x	1.05x	1x	1.18x	0.99x	0.92x
PEG	-	0x	0.5x	0x	0.3x	0.4x	-1.03x	1.52x
Capitalization / Revenue	1.98x	1.07x	1.07x	1.49x	1.5x	1.78x	1.46x	1.39x
EV / Revenue	2.5x	1.07x	1.07x	1.49x	1.5x	1.99x	1.5x	1.31x
EV / EBITDA	18.4x	5.64x	5.6x	6.07x	4.79x	5.88x	5.21x	4.59x
EV / EBIT	116x	12.3x	9.78x	8.28x	6.03x	7.01x	6.03x	5.18x
EV / FCF	57x	17x	12.8x	10.2x	8.73x	10.7x	7.59x	7.15x
FCF Yield	1.75%	5.89%	7.79%	9.78%	11.5%	9.37%	13.2%	14%
Dividend per Share ²	-	-	-	0.1	0.12	0.15	0.1463	0.1562
Rate of return	-	-	-	2.01%	2.39%	2.35%	2.67%	2.85%
EPS ²	0.0085	0.0527	0.0895	0.2323	0.3594	0.4767	0.5677	0.6017
Distribution rate	-	-	-	43%	33.4%	31.5%	25.8%	26%
Net sales ¹	1,370	2,705	3,757	4,446	4,528	4,994	5,230	5,490
EBITDA ¹	185.3	511.4	718.8	1,093	1,417	1,692	1,502	1,568
EBIT ¹	29.52	233.9	411.5	801.7	1,126	1,419	1,299	1,391
Net income ¹	7.31	83.54	159	428.7	672.4	903.2	860.2	915.2
Net Debt ¹	706.6	-	-	-	-	1,085	210	-417
Reference price ²	2.900	2.200	3.070	4.980	5.020	5.480	5.480	5.480
Nbr of stocks (in thousands)	934,695	1,310,202	1,310,202	1,332,903	1,352,850	1,389,872	-	-
Announcement Date	9/8/21	8/25/22	10/31/23	8/21/24	8/21/25	8/20/26	-	-

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.($)
MALAYAN CEMENT	8.7x	1.72x	5.42x	2.5%	1.86B
CRH PLC	14.4x	1.73x	8.33x	1.9%	55.09B
HOLCIM LTD	18.2x	2.51x	9.92x	2.81%	44.17B
MARTIN MARIETTA MATERIALS, INC.	31.69x	5.79x	17.11x	0.72%	34.08B
ULTRATECH CEMENT LIMITED	32.83x	3.4x	17.44x	0.94%	33.61B
VULCAN MATERIALS COMPANY	27.26x	4.32x	14.44x	0.85%	31.7B
HEIDELBERG MATERIALS AG	11.26x	1.36x	6.33x	2.73%	28.23B
CHINA JUSHI CO., LTD.	20.21x	6.3x	12.42x	2.15%	23.32B
GRASIM INDUSTRIES LIMITED	70.04x	4.37x	67.71x	0.33%	21.66B
AMRIZE AG	15.41x	1.93x	7.78x	1.42%	20.56B
Average	25.00x	3.34x	16.69x	1.63%	29.43B
Weighted average by Cap.	24.75x	3.32x	15.73x	1.63%