Valuation Minho (M)

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-06-16 EDT			5-day change	1st Jan Change
0.2750 ^MYR	0.00%		+3.77%	-1.79%

05-26	Minho (M) Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-27	Minho (M) Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	119.2	110.6	114.2	108.8	103.5	99.88
Change	-	-7.22%	3.23%	-4.69%	-4.92%	-3.45%
Enterprise Value (EV) ¹	106.3	68.77	83.02	85.03	82.45	70.47
Change	-	-35.27%	20.72%	2.42%	-3.04%	-14.53%
P/E Ratio	57.4x	14.4x	15.2x	19.9x	18.4x	18.2x
PBR	0.32x	0.29x	0.29x	0.27x	0.26x	0.25x
PEG	-	0x	-5.48x	-0.7x	5.63x	-7.06x
Capitalization / Revenue	0.59x	0.5x	0.5x	0.56x	0.55x	0.56x
EV / Revenue	0.53x	0.31x	0.37x	0.44x	0.44x	0.4x
EV / EBITDA	9.73x	4.3x	3.48x	4.5x	5.54x	4.43x
EV / EBIT	18.4x	6.24x	4.43x	6.04x	10x	8.86x
EV / FCF	2.85x	3.19x	4.62x	14.2x	9.62x	3.55x
FCF Yield	35.1%	31.4%	21.7%	7.02%	10.4%	28.2%
Dividend per Share ²	-	-	-	-	-	0.0085
Rate of return	-	-	-	-	-	3.04%
EPS ²	0.0061	0.0216	0.021	0.0153	0.0158	0.0154
Distribution rate	-	-	-	-	-	55.2%
Net sales ¹	201.6	222.3	227.4	193.4	188.1	177.9
EBITDA ¹	10.92	15.99	23.87	18.91	14.88	15.9
EBIT ¹	5.788	11.03	18.74	14.07	8.21	7.956
Net income ¹	3.109	7.707	11.27	7.666	5.735	5.491
Net Debt ¹	-12.94	-41.81	-31.13	-23.77	-21	-29.41
Reference price ²	0.3500	0.3100	0.3200	0.3050	0.2900	0.2800
Nbr of stocks (in thousands)	340,538	356,724	356,724	356,724	356,724	356,724
Announcement Date	4/21/21	4/4/22	4/28/23	4/30/24	4/30/25	4/30/26