Company Valuation: MCT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 174.8 357 459 306 233.1 - -
Change - 104.17% 28.57% -33.33% -23.81% - -
Enterprise Value (EV) 174.8 357 459 306 233.1 233.1 233.1
Change - 104.17% 28.57% -33.33% -23.81% 0% 0%
P/E - 5.41x 4.64x 5.4x 3.08x 2.67x 2.46x
PBR - 0.38x - 0.28x 0.2x 0.18x 0.18x
PEG - - 0.1x -0.1x 0.1x 0.2x 0.3x
Capitalization / Revenue - 0.59x - 0.51x 0.29x 0.28x 0.26x
EV / Revenue - 0x - 0x 0.29x 0.28x 0.26x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - 0x 1.96x 1.73x 1.62x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - 0.005 - - -
Rate of return - - - 2.38% - - -
EPS 2 - 0.0453 0.0679 0.0389 0.052 0.06 0.065
Distribution rate - - - 12.9% - - -
Net sales 1 - 608.2 - 605.3 791 843 900
EBITDA - 124.1 - - - - -
EBIT 1 - 111.7 - 108.5 118.7 134.9 144
Net income 1 0.533 66 98.93 56.71 75.7 88.1 95
Net Debt - - - - - - -
Reference price 2 0.1200 0.2450 0.3150 0.2100 0.1600 0.1600 0.1600
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.08x - - -.--% 56.98M
15.68x4.94x13.3x3.23% 44.6B
8.45x1.48x7.55x4.18% 29.72B
19.91x4.14x16.91x1.25% 29.33B
5.58x0.6x1.23x9.03% 26.66B
14.34x3.11x14.91x2.45% 25.48B
9.07x2.34x7.2x3.85% 21.38B
14.8x6.76x18.15x1.45% 20.76B
Average 11.36x 3.34x 11.32x 3.18% 24.75B
Weighted average by Cap. 12.88x 3.39x 11.40x 3.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield