Valuation Magnum

Stocks

Delayed BURSA MALAYSIA 06:31:04 12/11/2026 GMT			5-day change	1st Jan Change
1.180 ^MYR	-0.84%		0.00%	-8.53%

08-20	Magnum Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-20	Magnum Berhad Announces Second Interim Single Tier Dividend for the Financial Year Ending 31 December 2026, Payable on 23 September 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	1,710	-	-
Change	-	-32.11%	-15.5%	15.6%	2.38%	-7.75%	-	-
Enterprise Value (EV)	3,458	2,562	2,174	2,350	1,854	1,710	1,710	1,710
Change	-	-25.91%	-15.14%	8.07%	-21.1%	-7.75%	0%	0%
P/E	19,000x	18.4x	12.5x	11.9x	11.1x	9.56x	9.67x	9.6x
PBR	1.16x	0.78x	0.64x	0.73x	0.74x	0.66x	0.65x	0.64x
PEG	-	0x	0.5x	0.6x	1.24x	1.27x	-8.03x	11.81x
Capitalization / Revenue	2.17x	0.91x	0.73x	0.81x	0.81x	0.72x	0.69x	0.68x
EV / Revenue	0x	0x	0x	0x	0x	0.72x	0.69x	0.68x
EV / EBITDA	0x	0x	0x	0x	0x	5.99x	5.93x	5.82x
EV / EBIT	0x	0x	0x	0x	0x	5.94x	5.89x	5.8x
EV / FCF	0x	0x	0x	0x	0x	8.77x	8.22x	8.14x
FCF Yield	0.27%	9.15%	13.8%	10.8%	10.7%	11.4%	12.2%	12.3%
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%	6.72%	6.72%	7.56%
EPS ²	0.0001	0.07	0.0875	0.1063	0.1158	0.1245	0.123	0.124
Distribution rate	15,000%	71.4%	68.6%	70.6%	77.7%	64.3%	65%	72.6%
Net sales ¹	1,260	2,031	2,160	2,231	2,297	2,391	2,468	2,509
EBITDA ¹	83.56	215.5	242.5	267.4	280	285.3	288.4	293.6
EBIT ¹	71.83	205.7	232.8	258.2	277.4	287.8	290.3	295
Net income ¹	0.184	100.7	125.8	152.8	166.4	175.9	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	1.190	1.190	1.190
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAGNUM	9.56x	-	-	6.72%	420M
ARISTOCRAT LEISURE LIMITED	25.74x	6.54x	15.33x	1.52%	26.75B
LAS VEGAS SANDS CORP.	15.83x	2.81x	7.7x	2.95%	25.22B
GALAXY ENTERTAINMENT GROUP LIMITED	14.47x	2.46x	8.69x	5.19%	19.32B
EVOLUTION AB	14.66x	6.51x	9.93x	3.34%	15.57B
FLUTTER ENTERTAINMENT PLC	-16.17x	1.43x	10.15x	-.--%	14.86B
SANDS CHINA LTD.	13.41x	2.12x	8.15x	9.04%	11.53B
DRAFTKINGS INC.	-21.14x	1.64x	48.81x	-.--%	9.79B
WYNN RESORTS, LIMITED	23.3x	2.47x	8.44x	1.29%	8.63B
Average	8.85x	3.25x	14.65x	3.34%	15B
Weighted average by Cap.	11.42x	3.63x	13.08x	2.92%