Valuation Media Prima

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-09-11 EDT			5-day change	1st Jan Change
0.2800 ^MYR	0.00%		-1.75%	-17.65%

08-26	Media Prima Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-26	Media Prima Berhad Announces Resignation of Encik Rosli Bin Sabarudin @ Sabapathy from Chief Financial Officer, Effective August 31, 2026	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	232.7	214.7	159
Change	-	-	59.39%	-27.91%	-27.01%	11.36%	-25.95%
P/E	8.94x	6.95x	8.35x	19x	19.9x	24.3x	21.6x
PBR	0.78x	0.66x	0.7x	0.55x	0.43x	0.4x	0.4x
PEG	-	-	-1.28x	-0.3x	-0.8x	-1.4x	1.7x
Capitalization / Revenue	0.61x	0.31x	0.6x	0.47x	0.4x	0.41x	0.4x
EV / Revenue	0.61x	0.19x	0.52x	0.37x	0.3x	0.29x	0.21x
EV / EBITDA	3.25x	1.1x	2.75x	2.82x	2.37x	2.3x	1.62x
EV / EBIT	5.78x	2.14x	5.27x	8.36x	8.74x	8.74x	4.91x
EV / FCF	4.81x	1.27x	3.36x	1.96x	1.29x	1.26x	0.92x
FCF Yield	20.8%	78.8%	29.7%	51.1%	77.4%	79.2%	109%
Dividend per Share ²	0.015	0.015	0.015	0.015	0.015	0.0112	0.0175
Rate of return	3.37%	3.7%	3.3%	4.17%	5.36%	4.02%	6.25%
EPS ²	0.0498	0.0583	0.0545	0.0189	0.0141	0.0115	0.013
Distribution rate	30.1%	25.7%	27.5%	79.4%	106%	97.8%	135%
Net sales ¹	1,120	1,432	844	857	780.2	749.4	773.9
EBITDA ¹	209	253.1	160.7	113.1	98.04	93.4	97.88
EBIT ¹	117.3	129.3	83.93	38.12	26.62	24.55	32.4
Net income ¹	55.23	64.62	60.45	21.01	15.59	12.6	14.5
Net Debt ¹	-	-171.8	-62.54	-80.56	-77.92	-95.9	-151.6
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	8/26/26	-	-

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.($)
MEDIA PRIMA	20x	0.24x	1.84x	4.02%	76.28M
WARNER BROS. DISCOVERY, INC.	-25x	2.69x	11.58x	-.--%	70.4B
FOX CORPORATION	11.15x	1.52x	6.54x	0.88%	26.07B
RTL GROUP S.A.	16.18x	0.77x	6.17x	7.27%	5.6B
NEXSTAR MEDIA GROUP, INC.	5.29x	2.03x	5.68x	4.38%	5.21B
VERSANT MEDIA GROUP, INC.	8.81x	1.1x	3.5x	3.37%	5.18B
NIPPON TELEVISION HOLDINGS, INC.	13.01x	0.92x	6.61x	1.56%	4.69B
TV ASAHI HOLDINGS CORPORATION	13.31x	0.69x	7.87x	3.16%	2.05B
SUN TV NETWORK LIMITED	11.37x	2.16x	4.19x	3.04%	1.96B
MBC GROUP	44.28x	1.01x	20.9x	-	1.75B
Average	11.84x	1.31x	7.49x	3.08%	12.3B
Weighted average by Cap.	-9.07x	2.12x	9.43x	1.02%