|
Market Closed -
BURSA MALAYSIA
09:59:53 21/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 6.630 MYR | +3.92% |
|
+2.00% | +130.21% |
| 10-19 | Mi Technovation Unit Registers Final Prospectus for Singapore Listing | MT |
| 10-05 | Mi Material Holding Limited has filed an IPO in the amount of SGD 214.9875 million. | CI |
Company Valuation: Mi Technovation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,028 | 1,165 | 1,653 | 2,018 | 2,560 | 5,868 | - | - |
| Change | - | -61.52% | 41.86% | 22.1% | 26.84% | 129.17% | - | - |
| Enterprise Value (EV) 1 | 2,730 | 1,165 | 1,384 | 2,018 | 2,337 | 5,691 | 5,638 | 5,549 |
| Change | - | -57.31% | 18.76% | 45.85% | 15.8% | 143.46% | -0.93% | -1.58% |
| P/E | 45.8x | 17.2x | 30.5x | 30.1x | 27.8x | 36.3x | 34x | 29.3x |
| PBR | 2.74x | 1.12x | 1.56x | 1.99x | 2.43x | 5.12x | 4.65x | 4.14x |
| PEG | - | 7.13x | -1.5x | 1.3x | 0.7x | 0.5x | 5.05x | 1.8x |
| Capitalization / Revenue | 8.07x | 2.99x | 4.64x | 4.36x | 4.1x | 7.21x | 6.35x | 5.68x |
| EV / Revenue | 7.27x | 2.99x | 3.89x | 4.36x | 3.74x | 6.99x | 6.1x | 5.37x |
| EV / EBITDA | 33.5x | 11.7x | 14.9x | 17.1x | 15.6x | 26.3x | 23.5x | 19.5x |
| EV / EBIT | 42.3x | 15.1x | 20.5x | 21.9x | 18.7x | 27.8x | 25x | 20.7x |
| EV / FCF | 3,630x | 16.4x | 20.2x | 87.9x | 24.8x | 135x | 44.6x | 28.6x |
| FCF Yield | 0.03% | 6.11% | 4.95% | 1.14% | 4.04% | 0.74% | 2.24% | 3.5% |
| Dividend per Share 2 | 0.0493 | 0.0394 | 0.0394 | 0.0591 | 0.0296 | 0.0576 | 0.0644 | 0.0325 |
| Rate of return | 1.46% | 3.03% | 2.13% | 2.62% | 1.03% | 0.87% | 0.97% | 0.49% |
| EPS 2 | 0.0738 | 0.0756 | 0.0607 | 0.075 | 0.1037 | 0.1828 | 0.1952 | 0.2264 |
| Distribution rate | 66.8% | 52.2% | 64.9% | 78.8% | 28.5% | 31.5% | 33% | 14.4% |
| Net sales 1 | 375.5 | 389.5 | 356 | 463.5 | 625 | 813.5 | 924 | 1,034 |
| EBITDA 1 | 81.47 | 99.95 | 92.59 | 117.8 | 149.7 | 216.7 | 239.6 | 284.2 |
| EBIT 1 | 64.47 | 77.42 | 67.4 | 92.38 | 124.9 | 204.8 | 226 | 268.2 |
| Net income 1 | 61.81 | 68.86 | 55.2 | 68.07 | 93.78 | 168.6 | 174.3 | 201.7 |
| Net Debt 1 | -298.5 | - | -269.2 | - | -222.9 | -177 | -230 | -319 |
| Reference price 2 | 3.380 | 1.300 | 1.850 | 2.260 | 2.880 | 6.630 | 6.630 | 6.630 |
| Nbr of stocks (in thousands) | 896,000 | 896,417 | 893,586 | 893,132 | 889,000 | 885,000 | - | - |
| Announcement Date | 21/02/22 | 22/02/23 | 23/02/24 | 21/02/25 | 25/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.9x | 6.72x | 25.24x | 0.9% | 1.38B | |
| 35.06x | 12.25x | 27.96x | 0.64% | 628B | |
| 27.95x | 9.26x | 22.73x | 0.44% | 330B | |
| 30.73x | 9.3x | 26.99x | 0.49% | 321B | |
| 30.06x | 11.78x | 24.39x | 0.59% | 211B | |
| 36.34x | 13.6x | 26.45x | 0.26% | 155B | |
| 29.23x | 6.59x | 20.11x | 1.66% | 145B | |
| 34.43x | 3.8x | 17.23x | 1.53% | 88.86B | |
| 54.86x | 8.15x | 43.39x | 0.16% | 61.54B | |
| 37.94x | 10.07x | 28.39x | 0.16% | 52.62B | |
| Average | 35.15x | 9.15x | 26.29x | 0.68% | 199.45B | |
| Weighted average by Cap. | 32.99x | 10.36x | 25.88x | 0.63% |
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
- Stock Market
- Stocks
- 5286 Stock
- Valuation Mi Technovation
Select your edition
All financial news and data tailored to specific country editions
