Company Valuation: MUI Properties

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 129.7 148.2 118.5 129.7 159.3 263
Change - 14.29% -20% 9.38% 22.86% 65.12%
Enterprise Value (EV) 1 29.31 57.01 27.79 41.65 66.35 187
Change - 94.53% -51.25% 49.85% 59.31% 181.82%
P/E 10.2x 19.3x 7.12x 3.65x 47.8x 132x
PBR 0.46x 0.51x 0.39x 0.37x 0.45x 0.72x
PEG - -0.5x 0x 0x -0.5x -3.3x
Capitalization / Revenue 1.69x 1.94x 1.35x 1.56x 3.57x 1.55x
EV / Revenue 0.38x 0.75x 0.32x 0.5x 1.49x 1.1x
EV / EBITDA 1.53x 3.08x 1.37x 3.17x -30.5x 3.71x
EV / EBIT 1.56x 3.15x 1.4x 3.26x -25.1x 3.76x
EV / FCF 0.95x 18.3x 9.24x 8.08x 5.69x -3.18x
FCF Yield 105% 5.47% 10.8% 12.4% 17.6% -31.4%
Dividend per Share 2 - 0.0045 - 0.01 - -
Rate of return - 2.25% - 5.71% - -
EPS 2 0.0172 0.0104 0.0225 0.048 0.0045 0.002699
Distribution rate - 43.5% - 20.8% - -
Net sales 1 76.68 76.5 87.62 83.05 44.62 170.2
EBITDA 1 19.13 18.5 20.22 13.15 -2.177 50.35
EBIT 1 18.78 18.12 19.83 12.78 -2.647 49.71
Net income 1 12.72 7.671 16.64 35.55 3.357 2.033
Net Debt 1 -100.4 -91.17 -90.75 -88.01 -92.95 -76.05
Reference price 2 0.1750 0.2000 0.1600 0.1750 0.2150 0.3550
Nbr of stocks (in thousands) 740,915 740,915 740,915 740,915 740,915 740,915
Announcement Date 30/10/20 29/10/21 31/10/22 31/10/23 30/10/24 31/10/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 31.71M
15.98x5.02x13.5x3.17% 45.46B
20.26x4.18x17.08x1.23% 29.81B
8.79x1.51x7.72x4.01% 30.92B
5.6x0.6x1.24x8.99% 26.76B
14.34x3.11x14.91x2.45% 25.46B
14.86x6.78x18.19x1.44% 20.83B
9.15x2.36x7.27x3.81% 21.57B
Average 12.71x 3.37x 11.42x 3.59% 25.1B
Weighted average by Cap. 13.07x 3.42x 11.50x 3.59%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 3913 Stock
  4. Valuation MUI Properties