Valuation Malayan Banking

Equities

Market Closed - BURSA MALAYSIA Other stock markets 02:29:30 23/01/2026 pm IST			5-day change	1st Jan Change
11.36 ^MYR	+1.25%		+1.79%	+8.40%

21/01	Malaysia's Maybank aims to mobilise $74 billion in sustainable finance by 2030	RE
21/01	Malayan banking launches 5-year strategy ROAR30; targets RoE of 13-14% by 2030	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	95,102	98,592	1,04,871	1,07,216	1,23,566	1,37,241	1,37,241	-
Change	-	3.67%	6.37%	2.24%	15.25%	11.07%	0%	-
Enterprise Value (EV)	95,102	98,592	1,04,871	1,07,216	1,23,566	1,37,241	1,37,241	1,37,241
Change	-	3.67%	6.37%	2.24%	15.25%	11.07%	0%	0%
P/E ratio	14.7x	11.9x	12.6x	11.5x	12.2x	13.1x	12.6x	12x
PBR	1.13x	1.15x	1.22x	1.25x	1.31x	1.41x	1.38x	1.34x
PEG	-	0.6x	-10.21x	0.9x	1.56x	3.71x	3.01x	2.34x
Capitalization / Revenue	3.84x	3.87x	3.8x	3.92x	4.18x	4.5x	4.32x	4.11x
EV / Revenue	0x	0x	0x	0x	0x	4.5x	4.32x	4.11x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.94x	8.59x	8.07x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.52	0.58	-	0.6	0.61	0.6335	0.6578	0.6892
Rate of return	6.15%	6.99%	-	6.75%	5.96%	5.58%	5.79%	6.07%
EPS ²	0.5766	0.6966	0.688	0.7755	0.8361	0.8656	0.9019	0.9482
Distribution rate	90.2%	83.3%	-	77.4%	73%	73.2%	72.9%	72.7%
Net sales ¹	24,763	25,448	27,615	27,361	29,573	30,520	31,798	33,412
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	13,518	13,930	14,808	13,972	14,056	15,359	15,969	16,997
Net income ¹	6,481	8,096	8,235	9,350	10,089	10,402	10,810	11,351
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.46	8.30	8.70	8.89	10.24	11.36	11.36	11.36
Nbr of stocks (in thousands)	1,12,41,362	1,18,78,513	1,20,54,127	1,20,60,237	1,20,66,952	1,20,81,105	1,20,81,105	-
Announcement Date	25/02/21	24/02/22	27/02/23	28/02/24	26/02/25	-	-	-

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.($)
MALAYAN BANKING	13.12x	-	-	5.58%	3.43TCr
JPMORGAN CHASE & CO.	14.68x	-	-	1.95%	80TCr
BANK OF AMERICA CORPORATION	13.59x	-	-	2.1%	37TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.51x	-	-	5.65%	35TCr
HSBC HOLDINGS PLC	14.22x	-	-	4.24%	29TCr
WELLS FARGO & COMPANY	13.77x	-	-	1.96%	27TCr
CHINA CONSTRUCTION BANK CORPORATION	5.28x	-	-	5.66%	26TCr
ROYAL BANK OF CANADA	15.07x	-	-	2.9%	24TCr
BANK OF CHINA LIMITED	5.44x	-	-	5.54%	23TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.73x	-	-	2.64%	20TCr
Average	11.54x			3.82%	30.43TCr
Weighted average by Cap.	11.89x			3.35%