Valuation MNRB Holdings

Equities

Market Closed - BURSA MALAYSIA Other stock markets 08:50:01 13/03/2026 GMT			5-day change	1st Jan Change
2.330 ^MYR	-2.51%		-2.92%	+12.02%

03-05	Maybank Downgrades MNRB Holdings to Hold from Buy; Price Target is MYR3.05	MT
02-13	MNRB Holdings Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	845.7	728.3	1,402	1,574	1,825	-	-
Change	-	-13.89%	92.47%	12.29%	15.92%	-	-
Enterprise Value (EV)	845.7	728.3	1,402	1,574	1,825	1,825	1,825
Change	-	-13.89%	92.47%	12.29%	15.92%	0%	0%
P/E ratio	7.4x	6.08x	3.27x	3.99x	3.19x	3.53x	3.38x
PBR	-	0.28x	0.44x	0.46x	0.46x	0.41x	0.37x
PEG	-	1.27x	0x	-0.5x	0.1x	-0.37x	0.74x
Capitalization / Revenue	-	1.58x	2.38x	-	93.6x	87.3x	81.1x
EV / Revenue	-	0x	0x	-	93.6x	87.3x	81.1x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.05	0.1	0.1	0.1
Rate of return	-	-	-	2.49%	4.29%	4.29%	4.29%
EPS ²	0.146	0.153	0.547	0.5034	0.73	0.66	0.69
Distribution rate	-	-	-	9.93%	13.7%	15.2%	14.5%
Net sales ¹	-	461.5	588.3	-	19.5	20.9	22.5
EBITDA	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-
Net income ¹	114.4	119.8	428.3	394.2	569.6	514.5	542.8
Net Debt	-	-	-	-	-	-	-
Reference price ²	1.080	0.930	1.790	2.010	2.330	2.330	2.330
Nbr of stocks (in thousands)	783,087	783,087	783,087	783,087	783,087	-	-
Announcement Date	30/05/22	30/05/23	08/05/24	27/05/25	-	-	-

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.($)
MNRB HOLDINGS	3.19x	-	-	4.29%	463M
SWISS RE LTD	10.43x	-	-	5.29%	48.27B
GENERAL INSURANCE CORPORATION OF INDIA	8.6x	0.75x	-	3.25%	6.83B
SCOR SE	6.73x	0.46x	-	6.3%	6.13B
POZAVAROVALNICA SAVA, D.D.	12.66x	-	-	2.73%	1.56B
KOREAN REINSURANCE COMPANY	7.11x	-	-	4.1%	1.55B
HELIOS UNDERWRITING PLC	6.29x	4.69x	5.92x	3%	192M
Average	7.86x	1.97x	5.92x	4.14%	9.28B
Weighted average by Cap.	9.80x	0.68x	5.92x	5.06%