Valuation Magnum

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 09:50:02 11/08/2026 BST			5-day change	1st Jan Change
1.260 ^MYR	+0.80%		+0.80%	-2.33%

05-20	Magnum Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-20	Magnum Berhad Announces First Interim Single-Tier Dividend for the Financial Year Ending 31 December 2026, Payable on June 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,731	1,854	1,567	1,811	1,854	1,796	-	-
Change	-	-32.11%	-15.5%	15.6%	2.38%	-3.1%	-	-
Enterprise Value (EV)	3,458	2,562	2,174	2,350	1,854	1,796	1,796	1,796
Change	-	-25.91%	-15.14%	8.07%	-21.1%	-3.1%	0%	0%
P/E	19,000x	18.4x	12.5x	11.9x	11.1x	10.3x	10.2x	10.1x
PBR	1.16x	0.78x	0.64x	0.73x	0.74x	0.69x	0.68x	0.66x
PEG	-	0x	0.5x	0.6x	1.24x	2.29x	6.17x	12.42x
Capitalization / Revenue	2.17x	0.91x	0.73x	0.81x	0.81x	0.74x	0.73x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.74x	0.73x	0.72x
EV / EBITDA	0x	0x	0x	0x	0x	6.38x	6.23x	6.12x
EV / EBIT	0x	0x	0x	0x	0x	6.33x	6.19x	6.09x
EV / FCF	0x	0x	0x	0x	0x	8.89x	8.76x	8.55x
FCF Yield	0.27%	9.15%	13.8%	10.8%	10.7%	11.2%	11.4%	11.7%
Dividend per Share ²	0.015	0.05	0.06	0.075	0.09	0.08	0.08	0.09
Rate of return	0.79%	3.88%	5.5%	5.95%	6.98%	6.4%	6.4%	7.2%
EPS ²	0.0001	0.07	0.0875	0.1063	0.1158	0.121	0.123	0.124
Distribution rate	15,000%	71.4%	68.6%	70.6%	77.7%	66.1%	65%	72.6%
Net sales ¹	1,260	2,031	2,160	2,231	2,297	2,412	2,468	2,509
EBITDA ¹	83.56	215.5	242.5	267.4	280	281.4	288.4	293.6
EBIT ¹	71.83	205.7	232.8	258.2	277.4	284	290.3	295
Net income ¹	0.184	100.7	125.8	152.8	166.4	172.9	177.6	180.6
Net Debt	727.5	708.1	607.7	538.9	-	-	-	-
Reference price ²	1.900	1.290	1.090	1.260	1.290	1.250	1.250	1.250
Nbr of stocks (in thousands)	1,437,179	1,437,179	1,437,179	1,437,179	1,437,179	1,437,179	-	-
Announcement Date	24/02/22	28/02/23	28/02/24	27/02/25	25/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAGNUM	10.33x	-	-	6.4%	439M
ARISTOCRAT LEISURE LIMITED	25.24x	6.5x	15.24x	1.55%	27.48B
GALAXY ENTERTAINMENT GROUP LIMITED	13.46x	2.24x	7.94x	4.67%	18.47B
FLUTTER ENTERTAINMENT PLC	523.46x	1.47x	9.88x	-.--%	16.36B
EVOLUTION AB	12.59x	5.73x	8.63x	3.99%	14.89B
SANDS CHINA LTD.	14.99x	2.48x	9.18x	6.95%	14.76B
DRAFTKINGS INC.	187.73x	1.89x	17.28x	-.--%	12.05B
THE LOTTERY CORPORATION LIMITED	35.3x	3.84x	19.2x	2.94%	8.55B
SUPER GROUP (SGHC) LIMITED	15.12x	2.24x	8.19x	2.4%	6.55B
Average	93.14x	3.30x	11.94x	3.21%	13.28B
Weighted average by Cap.	105.24x	3.66x	11.90x	2.8%