Company Valuation: MCT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 174.8 357 459 306 204 - -
Change - 104.17% 28.57% -33.33% -33.33% - -
Enterprise Value (EV) 174.8 357 459 306 204 204 204
Change - 104.17% 28.57% -33.33% -33.33% 0% 0%
P/E - 5.41x 4.64x 5.4x 2.92x 2.62x 2.39x
PBR - 0.38x - 0.28x 0.18x 0.16x 0.16x
PEG - - 0.1x -0.1x 0.1x 0.2x 0.26x
Capitalization / Revenue - 0.59x - 0.51x 0.26x 0.25x 0.24x
EV / Revenue - 0x - 0x 0.26x 0.25x 0.24x
EV / EBITDA - 0x - - 1.44x 1.34x 1.21x
EV / EBIT - 0x - 0x 1.68x 1.57x 1.47x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - 0.005 - - -
Rate of return - - - 2.38% - - -
EPS 2 - 0.0453 0.0679 0.0389 0.048 0.0535 0.0585
Distribution rate - - - 12.9% - - -
Net sales 1 - 608.2 - 605.3 774.8 818.1 859.4
EBITDA 1 - 124.1 - - 141.7 151.7 168.6
EBIT 1 - 111.7 - 108.5 121.1 129.8 138.8
Net income 1 0.533 66 98.93 56.71 70.1 77.95 85.7
Net Debt - - - - - - -
Reference price 2 0.1200 0.2450 0.3150 0.2100 0.1400 0.1400 0.1400
Nbr of stocks (in thousands) 1,456,995 1,456,995 1,456,995 1,456,995 1,456,995 - -
Announcement Date 22/02/23 21/02/24 26/02/25 25/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2.92x - - -.--% 50.27M
65.15x - - - 70.03B
12.47x4.37x11.22x3.86% 40.22B
18.62x4.04x16.26x1.32% 29.17B
5.63x0.73x1.53x8.79% 27.38B
14.61x3.17x15.15x2.39% 27.01B
8.31x1.49x8.38x4.26% 27.69B
10.23x2.01x7.74x4.1% 20.59B
8.24x2.9x6.79x-.--% 20.05B
7.32x0.81x2.95x3.05% 18.72B
Average 15.35x 2.44x 8.75x 3.09% 28.09B
Weighted average by Cap. 24.56x 2.63x 9.29x 3.6%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MCT

Historical PBR trend

Valuation ratios - PBR - MCT

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MCT

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MCT


Year-on-year evolution of the Yield

Valuation ratios - Yield - MCT