Valuation MBM Resources

Stocks

Market Closed - BURSA MALAYSIA 04:58:03 2026-08-14 EDT			5-day change	1st Jan Change
4.920 ^MYR	0.00%		-1.80%	-5.57%

06-04	Mbm Resources Berhad Approves Single Tier Final Dividend for the Financial Year Ended 31 December 2025	CI
05-25	MBM Resources Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,251	1,282	1,657	2,412	2,037	1,923	-	-
Change	-	2.5%	29.27%	45.52%	-15.56%	-5.57%	-	-
Enterprise Value (EV) ¹	1,013	1,282	1,476	2,199	1,809	1,486	1,403	1,320
Change	-	26.51%	15.16%	48.96%	-17.74%	-17.85%	-5.56%	-5.94%
P/E	7.45x	4.55x	4.96x	7.24x	6.01x	6.03x	5.8x	5.69x
PBR	0.65x	-	0.78x	1.08x	0.86x	0.78x	0.73x	0.69x
PEG	-	0.1x	0.3x	-16.3x	3.3x	-1.02x	1.49x	2.76x
Capitalization / Revenue	0.82x	0.56x	0.69x	0.97x	0.8x	0.77x	0.76x	0.75x
EV / Revenue	0.66x	0.56x	0.61x	0.88x	0.71x	0.59x	0.55x	0.52x
EV / EBITDA	15.2x	10.4x	12.7x	25.2x	21.4x	18.4x	16.4x	15.4x
EV / EBIT	20.8x	12.2x	15.1x	31.8x	26.9x	24x	22.8x	21.1x
EV / FCF	2,688x	-	-52.7x	26.8x	178x	28.3x	38.3x	27.6x
FCF Yield	0.04%	-	-1.9%	3.73%	0.56%	3.53%	2.61%	3.62%
Dividend per Share ²	0.2	-	0.39	0.45	0.39	0.437	0.4567	0.4472
Rate of return	6.25%	-	9.2%	7.29%	7.49%	8.88%	9.28%	9.09%
EPS ²	0.4296	0.7203	0.8557	0.8519	0.8674	0.8161	0.8479	0.8653
Distribution rate	46.6%	-	45.6%	52.8%	45%	53.5%	53.9%	51.7%
Net sales ¹	1,532	2,308	2,417	2,486	2,549	2,501	2,544	2,555
EBITDA ¹	66.49	123.2	116.5	87.14	84.37	80.97	85.77	85.85
EBIT ¹	48.81	104.9	97.62	69.22	67.22	61.96	61.45	62.52
Net income ¹	167.9	281.6	334.5	333	339.1	322.7	331.6	338.2
Net Debt ¹	-237.4	-	-180.9	-212.4	-227.4	-437	-519.7	-603.1
Reference price ²	3.200	3.280	4.240	6.170	5.210	4.920	4.920	4.920
Nbr of stocks (in thousands)	390,888	390,888	390,888	390,888	390,888	390,888	-	-
Announcement Date	2/25/22	2/20/23	2/28/24	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.($)
MBM RESOURCES	6.03x	0.59x	18.36x	8.88%	471M
VOLVO CARS	9.11x	0.1x	1.02x	-.--%	6.09B
BAIC MOTOR CORPORATION LIMITED	-2.35x	-0.07x	-0.66x	-.--%	832M
FERRONORDIC AB	9.68x	0.58x	4.88x	-.--%	122M
Average	5.62x	0.30x	5.90x	2.22%	1.88B
Weighted average by Cap.	7.66x	0.12x	1.98x	0.56%