Company Valuation: MCT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 174.8 357 459 306 247.7 - -
Change - 104.17% 28.57% -33.33% -19.05% - -
Enterprise Value (EV) 174.8 357 459 306 247.7 247.7 247.7
Change - 104.17% 28.57% -33.33% -19.05% 0% 0%
P/E Ratio - 5.41x 4.64x 5.4x 3.27x 2.83x 2.62x
PBR - 0.38x - 0.28x 0.21x 0.19x 0.19x
PEG - - 0.1x -0.1x 0.1x 0.2x 0.31x
Capitalization / Revenue - 0.59x - 0.51x 0.31x 0.29x 0.28x
EV / Revenue - 0x - 0x 0.31x 0.29x 0.28x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - 0x 2.09x 1.84x 1.72x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 0.0453 0.0679 0.0389 0.052 0.06 0.065
Distribution rate - - - - - - -
Net sales 1 - 608.2 - 605.3 791 843 900
EBITDA - 124.1 - - - - -
EBIT 1 - 111.7 - 108.5 118.7 134.9 144
Net income 1 0.533 66 98.93 56.71 75.7 88.1 95
Net Debt - - - - - - -
Reference price 2 0.1200 0.2450 0.3150 0.2100 0.1700 0.1700 0.1700
Nbr of stocks (in thousands) 1,456,995 1,456,995 1,456,995 1,456,995 1,456,995 - -
Announcement Date 2/22/23 2/21/24 2/26/25 2/25/26 - - -
1MYR in Million2MYR
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.27x - - -.--% 60.9M
14.77x4.62x12.67x3.39% 42.6B
9.32x1.55x7.76x3.83% 33.56B
22.67x4.41x18.52x1.12% 31.05B
5.48x0.52x1.05x9.26% 25.99B
15.51x3.18x15.71x2.26% 26.04B
11.8x1.78x15.12x3.2% 21.81B
9.31x2.24x7.72x3.99% 20.34B
15.04x6.62x18.77x1.26% 19.96B
Average 11.91x 3.12x 12.16x 3.15% 24.6B
Weighted average by Cap. 13.27x 3.16x 12.07x 3.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!