Company Valuation: MUI Properties

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 129.7 148.2 118.5 129.7 159.3 263
Change - 14.29% -20% 9.38% 22.86% 65.12%
Enterprise Value (EV) 1 29.31 57.01 27.79 41.65 66.35 187
Change - 94.53% -51.25% 49.85% 59.31% 181.82%
P/E 10.2x 19.3x 7.12x 3.65x 47.8x 132x
PBR 0.46x 0.51x 0.39x 0.37x 0.45x 0.72x
PEG - -0.5x 0x 0x -0.5x -3.3x
Capitalization / Revenue 1.69x 1.94x 1.35x 1.56x 3.57x 1.55x
EV / Revenue 0.38x 0.75x 0.32x 0.5x 1.49x 1.1x
EV / EBITDA 1.53x 3.08x 1.37x 3.17x -30.5x 3.71x
EV / EBIT 1.56x 3.15x 1.4x 3.26x -25.1x 3.76x
EV / FCF 0.95x 18.3x 9.24x 8.08x 5.69x -3.18x
FCF Yield 105% 5.47% 10.8% 12.4% 17.6% -31.4%
Dividend per Share 2 - 0.0045 - 0.01 - -
Rate of return - 2.25% - 5.71% - -
EPS 2 0.0172 0.0104 0.0225 0.048 0.0045 0.002699
Distribution rate - 43.5% - 20.8% - -
Net sales 1 76.68 76.5 87.62 83.05 44.62 170.2
EBITDA 1 19.13 18.5 20.22 13.15 -2.177 50.35
EBIT 1 18.78 18.12 19.83 12.78 -2.647 49.71
Net income 1 12.72 7.671 16.64 35.55 3.357 2.033
Net Debt 1 -100.4 -91.17 -90.75 -88.01 -92.95 -76.05
Reference price 2 0.1750 0.2000 0.1600 0.1750 0.2150 0.3550
Nbr of stocks (in thousands) 740,915 740,915 740,915 740,915 740,915 740,915
Announcement Date 10/30/20 10/29/21 10/31/22 10/31/23 10/30/24 10/31/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.78M
14.61x4.64x12.62x3.45% 41.83B
22.44x4.38x18.41x1.13% 30.66B
6.02x0.72x1.46x8.38% 28.73B
7.85x1.4x7.03x4.54% 28.24B
15.25x3.16x15.58x2.3% 25.54B
15.45x0.98x6.51x2.41% 21.45B
16.17x6.85x19.41x1.17% 21.41B
9.06x2.2x7.56x4.1% 19.77B
Average 13.36x 3.04x 11.07x 3.44% 24.18B
Weighted average by Cap. 13.51x 3.13x 11.19x 3.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 3913 Stock
  4. Valuation MUI Properties