Valuation MPICO plc

Stocks

End-of-day quote Malawi S.E. Other stock markets 2026-07-22			5-day change	1st Jan Change
19.60 ^MWK	0.00%		+0.05%	+0.46%

04-29	MPICO plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-06-03	MPICO plc Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	48,259	47,570	47,432	34,471	42,583	44,835
Change	-	-1.43%	-0.29%	-27.33%	23.53%	5.29%
Enterprise Value (EV) ¹	53,767	52,273	50,653	38,549	41,592	45,982
Change	-	-2.78%	-3.1%	-23.9%	7.89%	10.55%
P/E	11.4x	10.1x	8.28x	6.3x	4.99x	3.3x
PBR	1.11x	1.01x	0.91x	0.6x	0.66x	0.58x
PEG	-	0.9x	0.4x	-1.4x	0.1x	0.1x
Capitalization / Revenue	7.31x	7.04x	6.79x	4.7x	4.97x	4.6x
EV / Revenue	8.14x	7.74x	7.25x	5.26x	4.85x	4.71x
EV / EBITDA	14.1x	24.6x	22.3x	20.3x	16.4x	20.8x
EV / EBIT	14.8x	26.6x	23.7x	21.5x	16.8x	21.4x
EV / FCF	-45.8x	42.1x	22.9x	-30.4x	8.69x	-21.9x
FCF Yield	-2.18%	2.38%	4.37%	-3.28%	11.5%	-4.56%
Dividend per Share ²	0.28	0.31	0.36	0.38	0.43	0.5
Rate of return	1.33%	1.5%	1.74%	2.53%	2.32%	2.56%
EPS ²	1.841	2.048	2.492	2.38	3.716	5.91
Distribution rate	15.2%	15.1%	14.4%	16%	11.6%	8.46%
Net sales ¹	6,605	6,755	6,989	7,335	8,573	9,755
EBITDA ¹	3,802	2,121	2,273	1,897	2,541	2,211
EBIT ¹	3,642	1,965	2,134	1,789	2,479	2,147
Net income ¹	4,231	4,706	5,726	5,469	8,540	13,580
Net Debt ¹	5,508	4,704	3,222	4,079	-990.7	1,147
Reference price ²	21.00	20.70	20.64	15.00	18.53	19.51
Nbr of stocks (in thousands)	2,298,047	2,298,047	2,298,047	2,298,047	2,298,047	2,298,047
Announcement Date	3/31/21	6/20/22	6/1/23	6/13/24	6/4/25	6/9/26

¹MWK in Million²MWK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MPICO PLC	-	-	-	-	25.98M
SUN HUNG KAI PROPERTIES LIMITED	15.68x	4.94x	13.3x	3.23%	44.6B
CHINA RESOURCES LAND LIMITED	8.45x	1.48x	7.55x	4.18%	29.72B
MITSUBISHI ESTATE CO., LTD.	19.91x	4.14x	16.91x	1.25%	29.33B
EMAAR PROPERTIES	5.58x	0.6x	1.23x	9.03%	26.66B
MITSUI FUDOSAN CO., LTD.	14.34x	3.11x	14.91x	2.45%	25.48B
CK ASSET HOLDINGS LIMITED	9.07x	2.34x	7.2x	3.85%	21.38B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.8x	6.76x	18.15x	1.45%	20.76B
Average	12.55x	3.34x	11.32x	3.63%	24.75B
Weighted average by Cap.	12.88x	3.39x	11.40x	3.64%