Valuation Mesiniaga

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-06-24 EDT			5-day change	1st Jan Change
1.140 ^MYR	+0.88%		-.--%	-15.56%

07-03	Mesiniaga Secures MYR40 Million Pharmacy IT Infrastructure Deal	MT
06-30	Malaysia's I-Berhad to Launch AI Residential Development	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	74.29	95.44	97.25	83.35	99.66	81.54
Change	-	28.46%	1.9%	-14.29%	19.57%	-18.18%
Enterprise Value (EV) ¹	31.58	51.85	53.79	33.8	67.37	70.16
Change	-	64.22%	3.73%	-37.15%	99.29%	4.15%
P/E	-7.95x	17.5x	14.9x	21.4x	-29.5x	6.88x
PBR	0.72x	0.9x	0.88x	0.75x	0.91x	0.67x
PEG	-	-0x	0.8x	-0.5x	0x	-0x
Capitalization / Revenue	0.38x	0.4x	0.33x	0.32x	0.55x	0.35x
EV / Revenue	0.16x	0.22x	0.18x	0.13x	0.37x	0.3x
EV / EBITDA	-5.79x	6.56x	6.7x	7.59x	-12.7x	8.42x
EV / EBIT	-3.81x	8.51x	8.37x	11.7x	-9.82x	10.2x
EV / FCF	-0.33x	-10.5x	9.84x	4.73x	-3.55x	-3x
FCF Yield	-307%	-9.49%	10.2%	21.1%	-28.1%	-33.4%
Dividend per Share ²	-	-	0.1	0.025	-	0.05
Rate of return	-	-	6.21%	1.81%	-	3.7%
EPS ²	-0.1547	0.0905	0.1077	0.0646	-0.0559	0.1962
Distribution rate	-	-	92.8%	38.7%	-	25.5%
Net sales ¹	197.7	240.2	292.9	259.8	180.4	231.9
EBITDA ¹	-5.457	7.899	8.032	4.451	-5.297	8.336
EBIT ¹	-8.292	6.094	6.423	2.885	-6.862	6.854
Net income ¹	-9.344	5.469	6.508	3.903	-3.378	11.85
Net Debt ¹	-42.72	-43.58	-43.46	-49.55	-32.3	-11.38
Reference price ²	1.230	1.580	1.610	1.380	1.650	1.350
Nbr of stocks (in thousands)	60,402	60,402	60,402	60,402	60,402	60,402
Announcement Date	4/30/21	4/27/22	4/28/23	4/29/24	4/30/25	4/30/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MESINIAGA	-	-	-	-	16.86M
IBM	29.04x	4.64x	16.2x	2.25%	282B
SNOWFLAKE INC.	-91.8x	14.5x	83.97x	-.--%	90.84B
ACCENTURE PLC	10.18x	1.12x	5.86x	4.74%	83.81B
TATA CONSULTANCY SERVICES LTD.	13.24x	2.41x	8.93x	6.25%	78.05B
RELX PLC	18.83x	4.97x	12.26x	3.02%	56.31B
INFOSYS LIMITED	13.54x	1.97x	8.26x	5.75%	44.22B
FUJITSU LIMITED	19.1x	1.53x	9.63x	1.5%	35.79B
NEC CORPORATION	20.14x	1.48x	9.46x	0.98%	35.52B
HCL TECHNOLOGIES LIMITED	15.45x	1.97x	9.16x	5.59%	32.17B
Average	5.30x	3.84x	18.19x	3.34%	73.82B
Weighted average by Cap.	7.15x	4.67x	20.87x	3%