Valuation MISC

Stocks

Delayed BURSA MALAYSIA 23:29:34 2026-11-03 EST			5-day change	1st Jan Change
8.480 ^MYR	+1.56%		+2.29%	+8.72%

10-20	Malaysian Securities Regulator OKs Extension for Yinson Privatization Talks	MT
10-09	MISC Unit, Malaysia LNG Sign 10-Year Charter Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,469	33,478	32,541	33,924	34,817	37,272	-	-
Change	-	6.38%	-2.8%	4.25%	2.63%	7.05%	-	-
Enterprise Value (EV) ¹	40,546	44,206	42,354	42,742	41,601	43,452	42,788	43,511
Change	-	9.03%	-4.19%	0.92%	-2.67%	4.45%	-1.53%	1.69%
P/E	17.2x	18.4x	15.3x	28.5x	20.5x	12.6x	13.3x	12.9x
PBR	0.92x	0.89x	0.83x	0.9x	1.02x	1.06x	1.01x	0.97x
PEG	-	-37.72x	0.9x	-0.6x	0.5x	0.2x	-2.39x	3.51x
Capitalization / Revenue	2.95x	2.41x	2.28x	2.56x	3.12x	2.68x	2.76x	2.77x
EV / Revenue	3.8x	3.19x	2.97x	3.23x	3.73x	3.12x	3.17x	3.23x
EV / EBITDA	10.4x	8.61x	8.41x	8.99x	8.65x	8.09x	7.83x	7.86x
EV / EBIT	20.8x	14.3x	14.7x	16.5x	15x	13x	13.3x	13.1x
EV / FCF	-46.8x	63.2x	13.3x	17.3x	11.3x	15.9x	16.9x	16.7x
FCF Yield	-2.14%	1.58%	7.49%	5.76%	8.87%	6.28%	5.93%	5.99%
Dividend per Share ²	0.33	0.33	0.36	0.36	0.38	0.3872	0.3842	0.3889
Rate of return	4.68%	4.4%	4.94%	4.74%	4.87%	4.64%	4.6%	4.66%
EPS ²	0.41	0.408	0.476	0.267	0.381	0.6634	0.6265	0.6496
Distribution rate	80.5%	80.9%	75.6%	135%	99.7%	58.4%	61.3%	59.9%
Net sales ¹	10,672	13,867	14,272	13,238	11,146	13,915	13,489	13,458
EBITDA ¹	3,898	5,132	5,038	4,752	4,809	5,374	5,463	5,539
EBIT ¹	1,948	3,102	2,881	2,594	2,776	3,340	3,226	3,310
Net income ¹	1,831	1,823	2,124	1,194	1,700	2,878	2,749	2,833
Net Debt ¹	9,077	10,728	9,813	8,818	6,784	6,179	5,516	6,239
Reference price ²	7.050	7.500	7.290	7.600	7.800	8.350	8.350	8.350
Nbr of stocks (in thousands)	4,463,746	4,463,746	4,463,746	4,463,746	4,463,746	4,463,746	-	-
Announcement Date	2/17/22	2/15/23	2/27/24	2/21/25	2/24/26	-	-	-

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.($)
MISC	12.84x	3.19x	8.26x	4.54%	9.34B
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	27.94x	10.4x	17.63x	0.5%	45.12B
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	21.68x	7.88x	12.27x	2.43%	26.79B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.19x	3.36x	9.74x	3.84%	20.06B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.74x	-	-	5.49%	9.09B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.27x	6.29x	10.9x	5.17%	8.83B
JSW INFRASTRUCTURE LIMITED	43.64x	12.02x	26.05x	0.28%	7.74B
WESTPORTS HOLDINGS	18.21x	7.33x	11.7x	4.03%	6.02B
Average	18.69x	7.21x	13.79x	3.29%	16.62B
Weighted average by Cap.	20.49x	7.83x	14.25x	2.48%