Valuation Mega First Corporation

Stocks

Delayed BURSA MALAYSIA 00:28:54 2026-10-23 EDT			5-day change	1st Jan Change
2.610 ^MYR	-1.51%		-4.74%	-22.55%

09-21	Mega First Corporation Berhad Announced Interim Dividend for the Financial Year End 31 December 2026, Payable on 19 October 2026	CI
09-11	Mega First Corporation Berhad commences an Equity Buyback Plan, under the authorization approved on May 21, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,309	3,138	3,479	4,326	3,175	2,497	-	-
Change	-	-5.15%	10.85%	24.36%	-26.61%	-21.36%	-	-
Enterprise Value (EV) ¹	3,853	3,379	3,868	5,217	3,749	2,725	2,421	2,131
Change	-	-12.3%	14.48%	34.87%	-28.13%	-27.3%	-11.16%	-11.98%
P/E	7.17x	7.91x	9.08x	9.42x	8.21x	7.98x	6.77x	6.58x
PBR	1.38x	1.14x	1.14x	1.3x	0.95x	0.68x	0.62x	0.58x
PEG	-	-0.6x	-2.87x	0.5x	-0.5x	-0.4x	0.4x	2.24x
Capitalization / Revenue	3.62x	2.34x	2.64x	2.48x	2.24x	1.88x	1.81x	1.73x
EV / Revenue	4.21x	2.52x	2.94x	2.99x	2.64x	2.05x	1.75x	1.48x
EV / EBITDA	7.13x	5.57x	6.05x	6.91x	5.58x	4.23x	3.55x	2.95x
EV / EBIT	8.76x	6.72x	7.29x	8.18x	6.83x	5.64x	4.79x	4.02x
EV / FCF	10.8x	6.72x	8.29x	19.7x	6.42x	5.66x	5.58x	5.06x
FCF Yield	9.26%	14.9%	12.1%	5.08%	15.6%	17.7%	17.9%	19.7%
Dividend per Share ²	0.0675	0.0745	0.0825	0.09	0.0975	0.1057	0.1143	0.1233
Rate of return	1.93%	2.24%	2.24%	1.96%	2.89%	3.99%	4.31%	4.65%
EPS ²	0.4881	0.4198	0.4065	0.4871	0.4106	0.332	0.3915	0.403
Distribution rate	13.8%	17.7%	20.3%	18.5%	23.7%	31.8%	29.2%	30.6%
Net sales ¹	914.7	1,340	1,318	1,742	1,420	1,328	1,383	1,444
EBITDA ¹	540.6	606.9	639	755	671.5	645	682	722
EBIT ¹	439.6	503	530.5	637.7	549	483.4	505	529.9
Net income ¹	462.3	396.8	383.7	459.2	387	313.2	369.6	380.3
Net Debt ¹	543.8	240.4	389.1	890.3	573.7	228.6	-75.5	-365.5
Reference price ²	3.500	3.320	3.690	4.590	3.370	2.650	2.650	2.650
Nbr of stocks (in thousands)	945,421	945,306	942,760	942,542	942,204	942,204	-	-
Announcement Date	2/25/22	2/27/23	2/28/24	2/26/25	2/26/26	-	-	-

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.($)
MEGA FIRST CORPORATION	8.01x	2.06x	4.24x	3.97%	611M
GE VERNOVA INC.	27.19x	4.5x	32.86x	0.24%	220B
NEXTERA ENERGY	19.03x	8.99x	16.32x	3.17%	172B
IBERDROLA, S.A.	20.48x	4.38x	11.85x	3.37%	158B
CHINA YANGTZE POWER CO., LTD.	20.11x	11.25x	14.73x	3.48%	109B
SOUTHERN COMPANY	20.3x	5.88x	12.92x	3.36%	108B
ENEL S.P.A.	12.6x	1.86x	6.58x	5.62%	102B
CONSTELLATION ENERGY CORPORATION	21.71x	3.22x	13.44x	0.63%	95.93B
DUKE ENERGY CORPORATION	17.83x	5.55x	11.14x	3.61%	97.77B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.83x	5.16x	12.59x	3.02%	69.35B
Average	18.71x	5.29x	13.67x	3.05%	113.33B
Weighted average by Cap.	20.63x	5.73x	16.63x	2.71%