Company Valuation: MCT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 174.8 357 459 306 211.3 - -
Change - 104.17% 28.57% -33.33% -30.95% - -
Enterprise Value (EV) 174.8 357 459 306 211.3 211.3 211.3
Change - 104.17% 28.57% -33.33% -30.95% 0% 0%
P/E - 5.41x 4.64x 5.4x 3.02x 2.71x 2.48x
PBR - 0.38x - 0.28x 0.18x 0.17x 0.16x
PEG - - 0.1x -0.1x 0.1x 0.2x 0.27x
Capitalization / Revenue - 0.59x - 0.51x 0.27x 0.26x 0.25x
EV / Revenue - 0x - 0x 0.27x 0.26x 0.25x
EV / EBITDA - 0x - - 1.49x 1.39x 1.25x
EV / EBIT - 0x - 0x 1.74x 1.63x 1.52x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - 0.005 - - -
Rate of return - - - 2.38% - - -
EPS 2 - 0.0453 0.0679 0.0389 0.048 0.0535 0.0585
Distribution rate - - - 12.9% - - -
Net sales 1 - 608.2 - 605.3 774.8 818.1 859.4
EBITDA 1 - 124.1 - - 141.7 151.7 168.6
EBIT 1 - 111.7 - 108.5 121.1 129.8 138.8
Net income 1 0.533 66 98.93 56.71 70.1 77.95 85.7
Net Debt - - - - - - -
Reference price 2 0.1200 0.2450 0.3150 0.2100 0.1450 0.1450 0.1450
Nbr of stocks (in thousands) 14,56,995 14,56,995 14,56,995 14,56,995 14,56,995 - -
Announcement Date 22/02/23 21/02/24 26/02/25 25/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.02x - - -.--% 5.16Cr
58.93x - - - 6.32TCr
12.4x4.35x11.16x3.88% 3.93TCr
8.2x1.47x8.16x4.31% 2.73TCr
5.61x0.73x1.51x8.77% 2.74TCr
17.64x3.92x15.78x1.39% 2.72TCr
13.58x3.06x14.64x2.57% 2.5TCr
9.74x1.9x7.83x4.31% 1.96TCr
7.63x0.84x3.08x2.93% 1.95TCr
7.9x2.84x6.61x-.--% 1.87TCr
Average 14.47x 2.39x 8.60x 3.13% 2.67TCr
Weighted average by Cap. 22.06x 2.55x 8.99x 3.7%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MCT

Historical PBR trend

Valuation ratios - PBR - MCT

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MCT

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MCT


Year-on-year evolution of the Yield

Valuation ratios - Yield - MCT