Valuation MISC

Stocks

Market Closed - BURSA MALAYSIA 09:57:29 04/09/2026 BST			5-day change	1st Jan Change
7.780 ^MYR	+0.13%		-1.77%	-0.26%

09-03	MISC Berhad, Q2 2026 Earnings Call, Aug 27, 2026
08-28	MISC Berhad Announces Second Tax Exempt Dividend, Payable on 24 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,469	33,478	32,541	33,924	34,817	34,728	-	-
Change	-	6.38%	-2.8%	4.25%	2.63%	-0.26%	-	-
Enterprise Value (EV) ¹	40,546	44,206	42,354	42,742	41,601	40,948	40,267	40,967
Change	-	9.03%	-4.19%	0.92%	-2.67%	-1.57%	-1.66%	1.74%
P/E	17.2x	18.4x	15.3x	28.5x	20.5x	12.2x	12.5x	12x
PBR	0.92x	0.89x	0.83x	0.9x	1.02x	0.94x	0.93x	0.89x
PEG	-	-37.72x	0.9x	-0.6x	0.5x	0.2x	-5.49x	3.04x
Capitalization / Revenue	2.95x	2.41x	2.28x	2.56x	3.12x	2.6x	2.59x	2.6x
EV / Revenue	3.8x	3.19x	2.97x	3.23x	3.73x	3.06x	3x	3.06x
EV / EBITDA	10.4x	8.61x	8.41x	8.99x	8.65x	7.82x	7.42x	7.44x
EV / EBIT	20.8x	14.3x	14.7x	16.5x	15x	12.8x	12.6x	12.5x
EV / FCF	-46.8x	63.2x	13.3x	17.3x	11.3x	15.8x	16.3x	15.9x
FCF Yield	-2.14%	1.58%	7.49%	5.76%	8.87%	6.32%	6.14%	6.28%
Dividend per Share ²	0.33	0.33	0.36	0.36	0.38	0.3872	0.3842	0.3889
Rate of return	4.68%	4.4%	4.94%	4.74%	4.87%	4.98%	4.94%	5%
EPS ²	0.41	0.408	0.476	0.267	0.381	0.6393	0.6247	0.6494
Distribution rate	80.5%	80.9%	75.6%	135%	99.7%	60.6%	61.5%	59.9%
Net sales ¹	10,672	13,867	14,272	13,238	11,146	13,378	13,404	13,377
EBITDA ¹	3,898	5,132	5,038	4,752	4,809	5,236	5,427	5,503
EBIT ¹	1,948	3,102	2,881	2,594	2,776	3,191	3,187	3,274
Net income ¹	1,831	1,823	2,124	1,194	1,700	2,778	2,741	2,833
Net Debt ¹	9,077	10,728	9,813	8,818	6,784	6,220	5,539	6,239
Reference price ²	7.050	7.500	7.290	7.600	7.800	7.780	7.780	7.780
Nbr of stocks (in thousands)	4,463,746	4,463,746	4,463,746	4,463,746	4,463,746	4,463,746	-	-
Announcement Date	17/02/22	15/02/23	27/02/24	21/02/25	24/02/26	-	-	-

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.($)
MISC	12.17x	3.06x	7.82x	4.98%	8.59B
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	25.88x	9.72x	16.73x	0.55%	41.66B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.42x	3.2x	7.55x	3.85%	18.83B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.2x	6.23x	10.8x	5.19%	8.78B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.46x	-	-	5.7%	8.42B
JSW INFRASTRUCTURE LIMITED	45.24x	12.36x	27.16x	0.26%	8.17B
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.75x	9.8x	17.55x	1.46%	6.84B
WESTPORTS HOLDINGS	18.78x	7.5x	11.95x	3.96%	5.8B
Average	20.11x	7.41x	14.22x	3.24%	13.39B
Weighted average by Cap.	20.49x	7.68x	14.32x	2.49%