Company Valuation: MMIS

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 90 150 144 300 300 120
Change - 66.67% -4% 108.33% 0% -60%
Enterprise Value (EV) 1 95 157.8 146.4 312.8 314.1 145.8
Change - 66.09% -7.21% 113.62% 0.43% -53.57%
P/E Ratio 33.9x 29.8x 18.4x 61.7x 659x 24.3x
PBR 5.66x 7.17x 5.01x 8.92x 8.81x 3.08x
PEG - 0.3x 0.3x -1.6x -7.3x 0x
Capitalization / Revenue 7.7x 6.31x 3.65x 11.3x 11.9x 3.73x
EV / Revenue 8.12x 6.64x 3.71x 11.7x 12.5x 4.53x
EV / EBITDA 23.7x 22.6x 13.1x 41.8x 91.9x 14.8x
EV / EBIT 27.9x 25.5x 13.9x 48.7x 174x 18x
EV / FCF -22.4x -34.2x 23.6x 189x 82.8x -50.9x
FCF Yield -4.47% -2.92% 4.23% 0.53% 1.21% -1.96%
Dividend per Share 2 0.0042 - - - - -
Rate of return 2.8% - - - - -
EPS 2 0.004427 0.008394 0.0131 0.008103 0.000759 0.008238
Distribution rate 94.9% - - - - -
Net sales 1 11.69 23.76 39.43 26.65 25.21 32.17
EBITDA 1 4.002 6.977 11.14 7.477 3.419 9.855
EBIT 1 3.402 6.192 10.5 6.423 1.806 8.122
Net income 1 2.608 5.037 7.846 4.862 0.4557 4.943
Net Debt 1 5.005 7.795 2.423 12.79 14.14 25.85
Reference price 2 0.1500 0.2500 0.2400 0.5000 0.5000 0.2000
Nbr of stocks (in thousands) 600,002 600,002 600,000 600,000 600,000 600,000
Announcement Date 10/14/20 9/29/21 10/20/22 10/25/23 10/22/24 10/15/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.63M
19.7x1.29x9.21x2.52% 2.61B
8.75x0.26x10.1x2.79% 2.13B
9.33x - - - 1.43B
Average 12.59x 0.78x 9.65x 2.65% 1.55B
Weighted average by Cap. 13.51x 0.83x 9.61x 2.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!