Company Valuation: MCT

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 174.8 357 459 306 240.4 - -
Change - 104.17% 28.57% -33.33% -21.43% - -
Enterprise Value (EV) 174.8 357 459 306 240.4 240.4 240.4
Change - 104.17% 28.57% -33.33% -21.43% 0% 0%
P/E - 5.41x 4.64x 5.4x 3.17x 2.75x 2.54x
PBR - 0.38x - 0.28x 0.21x 0.18x 0.18x
PEG - - 0.1x -0.1x 0.1x 0.2x 0.3x
Capitalization / Revenue - 0.59x - 0.51x 0.3x 0.29x 0.27x
EV / Revenue - 0x - 0x 0.3x 0.29x 0.27x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - 0x 2.03x 1.78x 1.67x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - 0.005 - - -
Rate of return - - - 2.38% - - -
EPS 2 - 0.0453 0.0679 0.0389 0.052 0.06 0.065
Distribution rate - - - 12.9% - - -
Net sales 1 - 608.2 - 605.3 791 843 900
EBITDA - 124.1 - - - - -
EBIT 1 - 111.7 - 108.5 118.7 134.9 144
Net income 1 0.533 66 98.93 56.71 75.7 88.1 95
Net Debt - - - - - - -
Reference price 2 0.1200 0.2450 0.3150 0.2100 0.1650 0.1650 0.1650
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.($)
3.17x - - -.--% 5.95Cr
14.96x4.79x12.87x3.39% 4.26TCr
18.25x4x16.1x1.34% 2.86TCr
8.45x1.54x7.95x4.29% 2.77TCr
13.99x3.1x14.85x2.5% 2.62TCr
5.38x0.62x1.31x9.29% 2.59TCr
10.29x2.08x8.84x4.08% 2.07TCr
7.78x0.86x3.14x2.87% 1.99TCr
13.05x6.45x16.98x1.64% 1.93TCr
10.05x1.48x12.38x3.81% 1.84TCr
Average 10.54x 2.77x 10.49x 3.32% 2.29TCr
Weighted average by Cap. 11.79x 2.92x 10.70x 3.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield