Valuation Media Prima

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-07-10 EDT			5-day change	1st Jan Change
0.2800 ^MYR	+1.82%		-1.75%	-17.65%

05-26	Media Prima Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI
02-25	Media Prima Berhad Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	678.5	449.2	504.7	399.3	310.6	-	-
Change	-	-	12.35%	-20.88%	-22.22%	-	-
Enterprise Value (EV) ¹	678.5	277.4	442.2	318.7	192.8	131.9	69.78
Change	-	-	59.39%	-27.91%	-39.52%	-31.59%	-47.09%
P/E	8.94x	6.95x	8.35x	19x	20x	17.8x	20x
PBR	0.78x	0.66x	0.7x	0.55x	0.4x	0.4x	0.4x
PEG	-	-	-1.28x	-0.3x	-0.8x	1.4x	-1.8x
Capitalization / Revenue	0.61x	0.31x	0.6x	0.47x	0.38x	0.39x	0.39x
EV / Revenue	0.61x	0.19x	0.52x	0.37x	0.24x	0.16x	0.09x
EV / EBITDA	3.25x	1.1x	2.75x	2.82x	1.84x	1.25x	0.67x
EV / EBIT	5.78x	2.14x	5.27x	8.36x	6.63x	3.83x	1.93x
EV / FCF	4.81x	1.27x	3.36x	1.96x	0.97x	0.73x	0.39x
FCF Yield	20.8%	78.8%	29.7%	51.1%	103%	137%	257%
Dividend per Share ²	0.015	0.015	0.015	0.015	0.0112	0.0112	0.0183
Rate of return	3.37%	3.7%	3.3%	4.17%	4.02%	4.02%	6.55%
EPS ²	0.0498	0.0583	0.0545	0.0189	0.014	0.0157	0.014
Distribution rate	30.1%	25.7%	27.5%	79.4%	80.4%	71.6%	131%
Net sales ¹	1,120	1,432	844	857	816	805.5	805.7
EBITDA ¹	209	253.1	160.7	113.1	105	105.4	103.5
EBIT ¹	117.3	129.3	83.93	38.12	29.07	34.47	36.2
Net income ¹	55.23	64.62	60.45	21.01	15.72	17.42	15.43
Net Debt ¹	-	-171.8	-62.54	-80.56	-117.8	-178.7	-240.8
Reference price ²	0.4450	0.4050	0.4550	0.3600	0.2800	0.2800	0.2800
Nbr of stocks (in thousands)	1,524,735	1,109,199	1,109,199	1,109,199	1,109,199	-	-
Announcement Date	2/23/22	8/30/23	8/28/24	8/27/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MEDIA PRIMA	20x	0.24x	1.84x	4.02%	76.29M
WARNER BROS. DISCOVERY, INC.	-21.32x	2.52x	10.9x	-.--%	66.65B
FOX CORPORATION	14.59x	1.43x	6.41x	1.11%	21.54B
RTL GROUP S.A.	15.26x	0.86x	5.7x	7.69%	5.4B
NEXSTAR MEDIA GROUP, INC.	5.36x	2.02x	5.73x	4.27%	5.32B
VERSANT MEDIA GROUP, INC.	8.38x	1.04x	3.38x	3.45%	5.01B
NIPPON TELEVISION HOLDINGS, INC.	12.72x	0.9x	6.21x	1.6%	4.36B
SUN TV NETWORK LIMITED	11.63x	2.49x	4.82x	3.17%	2.06B
TV ASAHI HOLDINGS CORPORATION	12.59x	0.69x	7.34x	3.37%	1.99B
MBC GROUP	47.55x	1.11x	22.99x	-	1.88B
Average	12.68x	1.33x	7.53x	3.19%	11.43B
Weighted average by Cap.	-6.64x	2.03x	9.08x	1.12%