Valuation Mikro MSC

Stocks

Market Closed - BURSA MALAYSIA 04:58:56 2026-10-30 EDT			5-day change	1st Jan Change
0.6650 ^MYR	+1.53%		+3.10%	+177.08%

09-09	Mikro MSC to Acquire 100% Stake in Broadguard for MYR30 Million	MT
09-09	Mikro MSC Berhad entered into a conditional share sale agreement to acquire Broadguard Sdn. Bhd. from Sie Chee Din and Wong Meng Jie for MYR 30 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	126.7	112	123.7	246.9	236.2	257.6
Change	-	-11.63%	10.53%	99.54%	-4.35%	9.09%
Enterprise Value (EV) ¹	117.9	100.9	111.2	230.7	218.8	240.8
Change	-	-14.42%	10.13%	107.52%	-5.16%	10.08%
P/E	39.2x	22.6x	24.3x	37.1x	6.55x	12.5x
PBR	1.31x	1.1x	1.16x	1.27x	0.99x	0.96x
PEG	-	0.4x	8x	-1.3x	0x	-0.3x
Capitalization / Revenue	2.51x	1.92x	2.33x	4.46x	4.13x	3.52x
EV / Revenue	2.34x	1.73x	2.09x	4.17x	3.83x	3.29x
EV / EBITDA	15x	12.5x	15.2x	49.8x	7.1x	70.7x
EV / EBIT	24.4x	14.5x	17.7x	68.8x	7.41x	124x
EV / FCF	-1,418x	42.4x	-110x	610x	12.3x	-
FCF Yield	-0.07%	2.36%	-0.91%	0.16%	8.11%	-
Dividend per Share ²	0.0005	0.0005	0.0005	0.0005	-	-
Rate of return	0.23%	0.26%	0.24%	0.22%	-	-
EPS ²	0.005487	0.0084	0.008655	0.006199	0.0336	0.0193
Distribution rate	9.11%	5.95%	5.78%	8.07%	-	-
Net sales ¹	50.43	58.22	53.08	55.3	57.17	73.13
EBITDA ¹	7.845	8.081	7.327	4.629	30.83	3.407
EBIT ¹	4.839	6.985	6.28	3.355	29.51	1.947
Net income ¹	3.145	4.96	5.1	3.808	35.87	22.35
Net Debt ¹	-8.745	-11.02	-12.58	-16.24	-17.4	-16.81
Reference price ²	0.2150	0.1900	0.2100	0.2300	0.2200	0.2400
Nbr of stocks (in thousands)	589,226	589,226	589,226	1,073,491	1,073,491	1,073,491
Announcement Date	10/30/20	10/28/21	10/28/22	10/31/23	10/30/24	4/28/26

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.($)
MIKRO MSC	-	-	-	-	198M
SIEMENS AG	24.42x	2.91x	15.89x	2.1%	228B
SCHNEIDER ELECTRIC SE	24.76x	3.34x	15.31x	1.96%	156B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.1x	1.31x	6.18x	4.19%	163B
EATON CORPORATION PLC	32.87x	4.91x	20.63x	1.19%	144B
DELTA ELECTRONICS, INC.	35.04x	4.44x	20.62x	1.19%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.88x	20.83x	1.09%	90.27B
EMERSON ELECTRIC CO.	33.64x	5.42x	18.87x	1.34%	92B
TRANE TECHNOLOGIES PLC	27.09x	3.85x	19.14x	1%	89.75B
VERTIV HOLDINGS CO.	36.64x	6.05x	24.09x	0.11%	89.53B
Average	28.64x	4.01x	17.95x	1.58%	115.83B
Weighted average by Cap.	27.17x	3.72x	16.98x	1.8%