|
Market Closed -
BURSA MALAYSIA
04:59:04 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 3.830 MYR | +4.64% |
|
-2.54% | +132.12% |
| 10-13 | Malaysian Shares Extend Two-Day Gains on Bargain Hunting | MT |
| 10-12 | MN's Subsidiary Wins MYR294 Million Contract For Data Center Power Infrastructure | MT |
Company Valuation: MN Holdings
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 91.97 | 122.6 | 452.9 | 830.8 | 2,569 | - | - |
| Change | - | 33.33% | 269.33% | 83.45% | 209.25% | - | - |
| Enterprise Value (EV) 1 | 91.97 | 122.6 | 452.9 | 820 | 1,598 | 2,318 | 2,190 |
| Change | - | 33.33% | 269.33% | 81.05% | 94.93% | -1.56% | -5.56% |
| P/E | 16.5x | 19.1x | 30.1x | 17.3x | 22.1x | 20.1x | 17.8x |
| PBR | 1.5x | 1.73x | 3.73x | 4.28x | 5.01x | 6.38x | 4.79x |
| PEG | - | 1.2x | 0x | 0x | 0.4x | 0.6x | 1.4x |
| Capitalization / Revenue | 0.88x | 0.75x | 1.78x | 1.55x | 2.22x | 1.98x | 1.77x |
| EV / Revenue | 0.88x | 0.75x | 1.78x | 1.53x | 1.84x | 1.79x | 1.5x |
| EV / EBITDA | 7.88x | 7.22x | 15.1x | 11.2x | 11.9x | 12.2x | 10.2x |
| EV / EBIT | 10.7x | 8.88x | 17.1x | 11.7x | 12.2x | 12.4x | 10.2x |
| EV / FCF | - | - | - | 13.1x | 14.5x | -30.3x | 16.8x |
| FCF Yield | - | - | - | 7.61% | 6.91% | -3.3% | 5.97% |
| Dividend per Share 2 | - | - | - | 0.0025 | 0.0015 | 0.0015 | 0.0015 |
| Rate of return | - | - | - | 0.18% | 0.04% | 0.04% | 0.04% |
| EPS 2 | 0.0136 | 0.0157 | 0.0324 | 0.082 | 0.1308 | 0.1907 | 0.2153 |
| Distribution rate | - | - | - | 3.05% | 1.06% | 0.79% | 0.7% |
| Net sales 1 | 104 | 163 | 254.6 | 535.4 | 869.2 | 1,297 | 1,456 |
| EBITDA 1 | 11.67 | 16.98 | 30.06 | 73.25 | 134.3 | 190.4 | 214.4 |
| EBIT 1 | 8.623 | 13.81 | 26.56 | 70.16 | 131.1 | 187 | 214.8 |
| Net income 1 | 5.579 | 9.609 | 17.73 | 48.22 | 92.14 | 140.3 | 158.1 |
| Net Debt 1 | - | - | - | -10.86 | -329.1 | -250.8 | -379.6 |
| Reference price 2 | 0.225 | 0.300 | 0.975 | 1.420 | 3.830 | 3.830 | 3.830 |
| Nbr of stocks (in thousands) | 408,750 | 408,752 | 464,505 | 585,087 | 670,833 | - | - |
| Announcement Date | 8/29/22 | 8/30/23 | 8/30/24 | 8/25/25 | 8/26/26 | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.96x | 2.49x | 15.87x | 0.04% | 629M | |
| 55.44x | 2.56x | 24.42x | 0.07% | 95B | |
| 11.84x | 1.03x | 5.61x | 4.93% | 67.36B | |
| 24.61x | 1.92x | 18.87x | 1.18% | 52.65B | |
| 30.5x | 3.81x | 20.69x | 0.22% | 50.56B | |
| 45.07x | 3.66x | 23.1x | 2.15% | 35.86B | |
| 22.33x | 1.53x | 14.15x | 0.21% | 31.83B | |
| 25.44x | 0.63x | 10.43x | 2.44% | 31.54B | |
| 5.14x | 0.32x | 6.03x | 5.48% | 28.04B | |
| 21.28x | 0.4x | 6.28x | 2.9% | 26.93B | |
| Average | 26.76x | 1.83x | 14.54x | 1.96% | 42.04B | |
| Weighted average by Cap. | 30.36x | 1.97x | 15.92x | 1.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 0245 Stock
- Valuation MN Holdings
Select your edition
All financial news and data tailored to specific country editions
