Company Valuation: MYMBN

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 73.34 46.32 40.53
Change - -36.84% -12.5%
Enterprise Value (EV) 1 58.49 43.67 43.25
Change - -25.33% -0.96%
P/E 64.5x -13.7x -7.55x
PBR 2.06x 1.44x 1.52x
PEG -0.8x 0x -0.1x
Capitalization / Revenue 1.08x 0.72x 1.03x
EV / Revenue 0.86x 0.68x 1.1x
EV / EBITDA 26.7x -12.8x -14.6x
EV / EBIT 31.4x -11x -12.1x
EV / FCF -11.5x -3.7x -1,235x
FCF Yield -8.72% -27.1% -0.08%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 0.002948 -0.008753 -0.0139
Distribution rate - - -
Net sales 1 67.74 64.57 39.31
EBITDA 1 2.187 -3.407 -2.961
EBIT 1 1.86 -3.961 -3.588
Net income 1 0.9751 -3.379 -5.369
Net Debt 1 -14.85 -2.65 2.722
Reference price 2 0.1900 0.1200 0.1050
Nbr of stocks (in thousands) 386,000 386,000 386,000
Announcement Date 4/29/24 4/25/25 4/24/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.33M
43.96x1.18x15.08x0.28% 4.14B
17.53x0.85x9.23x0.78% 2.28B
24.05x - - 3.91% 1.92B
14.08x0.66x6.74x4.56% 570M
Average 24.91x 0.90x 10.35x 2.38% 1.78B
Weighted average by Cap. 30.99x 1.03x 12.49x 1.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA