Valuation Media Prima

Stocks

Market Closed - BURSA MALAYSIA 09:50:03 02/10/2026 BST			5-day change	1st Jan Change
0.2750 ^MYR	+10.00%		+5.77%	-19.12%

08-26	Media Prima Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-26	Media Prima Berhad Announces Resignation of Encik Rosli Bin Sabarudin @ Sabapathy from Chief Financial Officer, Effective August 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	678.5	449.2	504.7	399.3	305	-	-
Change	-	-	12.35%	-20.88%	-23.61%	-	-
Enterprise Value (EV) ¹	678.5	277.4	442.2	318.7	232.7	209.1	153.4
Change	-	-	59.39%	-27.91%	-27.01%	11.7%	-26.63%
P/E	8.94x	6.95x	8.35x	19x	19.9x	23.9x	21.2x
PBR	0.78x	0.66x	0.7x	0.55x	0.43x	0.39x	0.39x
PEG	-	-	-1.28x	-0.3x	-0.8x	-1.3x	1.7x
Capitalization / Revenue	0.61x	0.31x	0.6x	0.47x	0.4x	0.41x	0.39x
EV / Revenue	0.61x	0.19x	0.52x	0.37x	0.3x	0.28x	0.2x
EV / EBITDA	3.25x	1.1x	2.75x	2.82x	2.37x	2.24x	1.57x
EV / EBIT	5.78x	2.14x	5.27x	8.36x	8.74x	8.52x	4.74x
EV / FCF	4.81x	1.27x	3.36x	1.96x	1.29x	1.23x	0.89x
FCF Yield	20.8%	78.8%	29.7%	51.1%	77.4%	81.3%	113%
Dividend per Share ²	0.015	0.015	0.015	0.015	0.015	0.0112	0.0175
Rate of return	3.37%	3.7%	3.3%	4.17%	5.36%	4.09%	6.36%
EPS ²	0.0498	0.0583	0.0545	0.0189	0.0141	0.0115	0.013
Distribution rate	30.1%	25.7%	27.5%	79.4%	106%	97.8%	135%
Net sales ¹	1,120	1,432	844	857	780.2	749.4	773.9
EBITDA ¹	209	253.1	160.7	113.1	98.04	93.4	97.88
EBIT ¹	117.3	129.3	83.93	38.12	26.62	24.55	32.4
Net income ¹	55.23	64.62	60.45	21.01	15.59	12.6	14.5
Net Debt ¹	-	-171.8	-62.54	-80.56	-77.92	-95.9	-151.6
Reference price ²	0.4450	0.4050	0.4550	0.3600	0.2750	0.2750	0.2750
Nbr of stocks (in thousands)	1,524,735	1,109,199	1,109,199	1,109,199	1,109,199	-	-
Announcement Date	23/02/22	30/08/23	28/08/24	27/08/25	26/08/26	-	-

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.($)
MEDIA PRIMA	19.64x	0.23x	1.78x	4.09%	74.67M
WALT DISNEY COMPANY (THE)	17.9x	2.12x	9.46x	1.47%	176B
FOX CORPORATION	10.48x	1.45x	6.23x	0.93%	24.85B
FORMULA ONE GROUP	41.15x	5.93x	25.51x	-.--%	22.65B
TBS HOLDINGS,INC.	17.57x	1.87x	19.93x	1.72%	5.67B
RTL GROUP S.A.	14.28x	0.71x	5.66x	8.2%	4.85B
NEXSTAR MEDIA GROUP, INC.	4.87x	1.97x	5.52x	4.76%	4.79B
NIPPON TELEVISION HOLDINGS, INC.	12.33x	1.01x	7.64x	1.59%	4.4B
ORIENTAL PEARL GROUP CO.,LTD.	45.74x	-	-	1.96%	4.36B
VERSANT MEDIA GROUP, INC.	7.4x	0.96x	3.07x	3.95%	4.31B
Average	19.13x	1.81x	9.42x	2.87%	25.24B
Weighted average by Cap.	19.14x	2.32x	10.54x	1.54%