Valuation MESB

Stocks

Delayed BURSA MALAYSIA 09:50:01 22/10/2026 BST			5-day change	1st Jan Change
0.1800 ^MYR	0.00%		-10.00%	-47.06%

08-28	Lotus Circular Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
07-16	Trend Navigator Sdn Bhd entered into a conditional share sale agreement to acquire 55% stake in Miroza Leather (M) Sdn Bhd from Lotus Circular Berhad for MYR 38 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	20.5	46.44	56.4	64.93	89.46	51.22
Change	-	126.55%	21.45%	15.14%	37.78%	-42.74%
Enterprise Value (EV) ¹	12.99	19.24	-2.874	10.13	30.71	-9.872
Change	-	48.14%	-114.94%	452.52%	203.13%	-132.15%
P/E	-0.73x	5.37x	9.21x	4.9x	8.68x	10.7x
PBR	0.3x	0.57x	0.62x	0.61x	0.76x	0.42x
PEG	-	-0x	-0.3x	0.1x	-0.4x	-0.2x
Capitalization / Revenue	0.14x	0.34x	0.28x	0.41x	0.48x	0.25x
EV / Revenue	0.09x	0.14x	-0.01x	0.06x	0.16x	-0.05x
EV / EBITDA	6.6x	1.87x	-0.25x	0.52x	1.35x	-0.86x
EV / EBIT	47.6x	2.18x	-0.28x	0.55x	1.55x	-0.99x
EV / FCF	0.85x	1.58x	-0.09x	-0.52x	3.32x	-2.29x
FCF Yield	117%	63.2%	-1,055%	-193%	30.1%	-43.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.3071	0.081	0.0543	0.0918	0.0714	0.0331
Distribution rate	-	-	-	-	-	-
Net sales ¹	147.8	136.6	198.5	159.2	187.4	207.9
EBITDA ¹	1.969	10.31	11.37	19.64	22.74	11.49
EBIT ¹	0.273	8.821	10.13	18.5	19.88	9.935
Net income ¹	-26.78	9.202	6.669	12.2	10.31	4.776
Net Debt ¹	-7.509	-27.2	-59.27	-54.8	-58.75	-61.1
Reference price ²	0.2250	0.4350	0.5000	0.4500	0.6200	0.3550
Nbr of stocks (in thousands)	91,100	106,750	112,792	144,294	144,294	144,294
Announcement Date	30/10/20	29/10/21	07/10/22	31/10/23	30/10/24	31/10/25

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.($)
MESB	-	-	-	-	13.26M
INDITEX	25.99x	3.95x	14.08x	3.43%	196B
FAST RETAILING CO., LTD.	44.79x	5.51x	22.68x	0.84%	146B
ROSS STORES, INC.	27.15x	2.76x	17.67x	0.75%	74.81B
KERING	42.56x	2.41x	9.34x	1.61%	29.33B
HENNES & MAURITZ AB	21.78x	1.49x	8.4x	4.23%	27.92B
NEXT PLC	18.49x	2.58x	11.58x	2%	23.05B
TAPESTRY, INC.	14.37x	2.8x	10.79x	1.64%	22.61B
BURLINGTON STORES, INC.	22x	1.31x	11.19x	-.--%	15.87B
LPP SA	17.1x	2.17x	8.66x	3.3%	12.96B
Average	26.02x	2.78x	12.71x	1.98%	54.86B
Weighted average by Cap.	30.70x	3.77x	15.86x	2.08%