Valuation MPICO plc

Stocks

End-of-day quote Malawi S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
19.56 ^MWK	0.00%		+0.05%	+0.26%

04-29	MPICO plc Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03/06/25	MPICO plc Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	44,881	48,259	47,570	47,432	34,471	42,583
Change	-	7.53%	-1.43%	-0.29%	-27.33%	23.53%
Enterprise Value (EV) ¹	49,883	53,767	52,273	50,653	38,549	41,592
Change	-	7.79%	-2.78%	-3.1%	-23.9%	7.89%
P/E Ratio	8.11x	11.4x	10.1x	8.28x	6.3x	4.99x
PBR	1.15x	1.11x	1.01x	0.91x	0.6x	0.66x
PEG	-	-0.5x	0.9x	0.4x	-1.4x	0.1x
Capitalization / Revenue	6.52x	7.31x	7.04x	6.79x	4.7x	4.97x
EV / Revenue	7.25x	8.14x	7.74x	7.25x	5.26x	4.85x
EV / EBITDA	13.5x	14.1x	24.6x	22.3x	20.3x	16.4x
EV / EBIT	14x	14.8x	26.6x	23.7x	21.5x	16.8x
EV / FCF	-23.6x	-45.8x	42.1x	22.9x	-30.4x	8.69x
FCF Yield	-4.23%	-2.18%	2.38%	4.37%	-3.28%	11.5%
Dividend per Share ²	0.25	0.28	0.31	0.36	0.38	0.43
Rate of return	1.28%	1.33%	1.5%	1.74%	2.53%	2.32%
EPS ²	2.407	1.841	2.048	2.492	2.38	3.716
Distribution rate	10.4%	15.2%	15.1%	14.4%	16%	11.6%
Net sales ¹	6,881	6,605	6,755	6,989	7,335	8,573
EBITDA ¹	3,699	3,802	2,121	2,273	1,897	2,541
EBIT ¹	3,557	3,642	1,965	2,134	1,789	2,479
Net income ¹	5,532	4,231	4,706	5,726	5,469	8,540
Net Debt ¹	5,002	5,508	4,704	3,222	4,079	-990.7
Reference price ²	19.53	21.00	20.70	20.64	15.00	18.53
Nbr of stocks (in thousands)	2,298,047	2,298,047	2,298,047	2,298,047	2,298,047	2,298,047
Announcement Date	05/06/20	31/03/21	20/06/22	01/06/23	13/06/24	04/06/25

¹MWK in Million²MWK

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.($)
MPICO PLC	-	-	-	-	25.93M
SUN HUNG KAI PROPERTIES LIMITED	15x	4.68x	12.82x	3.34%	43.27B
CHINA RESOURCES LAND LIMITED	9.42x	1.56x	7.8x	3.78%	33.93B
MITSUBISHI ESTATE CO., LTD.	23.03x	4.45x	18.7x	1.1%	31.6B
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	28.15B
MITSUI FUDOSAN CO., LTD.	15.71x	3.2x	15.81x	2.23%	26.43B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.85x	1.78x	15.16x	3.19%	21.92B
CK ASSET HOLDINGS LIMITED	9.46x	2.28x	7.85x	3.93%	20.67B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.48x	6.71x	19.02x	1.23%	20.58B
Average	13.24x	3.17x	12.32x	3.42%	25.17B
Weighted average by Cap.	13.47x	3.19x	12.15x	3.46%