Company Valuation: MCT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 174.8 357 459 306 233.1 - -
Change - 104.17% 28.57% -33.33% -23.81% - -
Enterprise Value (EV) 174.8 357 459 306 233.1 233.1 233.1
Change - 104.17% 28.57% -33.33% -23.81% 0% 0%
P/E - 5.41x 4.64x 5.4x 3.08x 2.67x 2.46x
PBR - 0.38x - 0.28x 0.2x 0.18x 0.18x
PEG - - 0.1x -0.1x 0.1x 0.2x 0.3x
Capitalization / Revenue - 0.59x - 0.51x 0.29x 0.28x 0.26x
EV / Revenue - 0x - 0x 0.29x 0.28x 0.26x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - 0x 1.96x 1.73x 1.62x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - 0.005 - - -
Rate of return - - - 2.38% - - -
EPS 2 - 0.0453 0.0679 0.0389 0.052 0.06 0.065
Distribution rate - - - 12.9% - - -
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 0.1600 0.1600 0.1600
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, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.17x - - -.--% 58.79M
15.98x5.02x13.5x3.17% 45.46B
8.79x1.51x7.72x4.01% 30.92B
20.26x4.18x17.08x1.23% 29.81B
5.6x0.6x1.24x8.99% 26.76B
14.34x3.11x14.91x2.45% 25.46B
9.15x2.36x7.27x3.81% 21.57B
14.86x6.78x18.19x1.44% 20.83B
10.32x1.65x14.37x3.64% 18.93B
Average 11.38x 3.15x 11.79x 3.19% 24.42B
Weighted average by Cap. 12.83x 3.27x 11.75x 3.59%

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