Valuation MST Golf Group

Stocks

Delayed BURSA MALAYSIA 03:50:01 2026-11-06 EST			5-day change	1st Jan Change
0.1250 ^MYR	0.00%		-3.85%	-43.18%

10-30	MST Golf Group Berhad Announces Appointment of Yoong Wai Yee as Company Secretary , Effective on October 31, 2026	CI
10-30	MST Golf Group Berhad Announces Resignation of Queck Wai Fong as Company Secretary, Effective on October 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	426.9	205.2	180.6
Change	-	-51.92%	-12%
Enterprise Value (EV) ¹	423.3	225.5	169.2
Change	-	-46.74%	-24.96%
P/E	21.6x	34.7x	-19x
PBR	1.8x	0.89x	0.84x
PEG	-0.8x	-0.5x	0x
Capitalization / Revenue	1.31x	0.63x	0.61x
EV / Revenue	1.3x	0.69x	0.57x
EV / EBITDA	10.6x	8.83x	10.4x
EV / EBIT	13.4x	15.8x	37.8x
EV / FCF	-11x	-64.2x	4.08x
FCF Yield	-9.1%	-1.56%	24.5%
Dividend per Share ²	0.01	0.0025	0.0025
Rate of return	1.92%	1%	1.14%
EPS ²	0.024	0.0072	-0.0116
Distribution rate	41.6%	34.7%	-21.5%
Net sales ¹	325.4	327.8	298.3
EBITDA ¹	39.78	25.52	16.3
EBIT ¹	31.64	14.23	4.472
Net income ¹	17.63	5.924	-9.523
Net Debt ¹	-3.555	20.25	-11.41
Reference price ²	0.5200	0.2500	0.2200
Nbr of stocks (in thousands)	820,869	820,869	820,869
Announcement Date	4/30/24	4/25/25	4/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MST GOLF GROUP	-	-	-	-	25.28M
BOOKING HOLDINGS INC.	16.63x	4.35x	11.54x	1.04%	119B
VIKING HOLDINGS LTD	27.22x	5.57x	19.64x	-.--%	39.07B
ORIENTAL LAND CO., LTD.	42.34x	7.4x	22.1x	0.5%	36.55B
EXPEDIA GROUP, INC.	13.66x	1.81x	7.04x	0.72%	30.74B
TRIP.COM GROUP LIMITED	27.44x	2.1x	8.73x	0.73%	27.94B
FORMULA ONE GROUP	61.58x	6.3x	24.73x	-.--%	26.53B
LIFE TIME GROUP HOLDINGS, INC.	28.79x	3.49x	12.28x	-.--%	10.58B
VAIL RESORTS, INC.	28.31x	2.83x	10.51x	5.61%	5.65B
Average	30.75x	4.23x	14.57x	1.08%	32.95B
Weighted average by Cap.	26.58x	4.53x	14.36x	0.73%