Valuation MISC

Stocks

Market Closed - BURSA MALAYSIA 02:24:06 16/10/2026 pm IST			5-day change	1st Jan Change
8.760 ^MYR	+5.54%		+16.18%	+12.31%

09/10	MISC Unit, Malaysia LNG Sign 10-Year Charter Deal	MT
08/10	Misc Berhad Provides Long-Term Liquefied Natural Gas Shipping Services to Petronas Lng Ltd	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,469	33,478	32,541	33,924	34,817	39,102	-	-
Change	-	6.38%	-2.8%	4.25%	2.63%	12.31%	-	-
Enterprise Value (EV) ¹	40,546	44,206	42,354	42,742	41,601	45,282	44,619	45,341
Change	-	9.03%	-4.19%	0.92%	-2.67%	8.85%	-1.46%	1.62%
P/E	17.2x	18.4x	15.3x	28.5x	20.5x	12.7x	13.3x	12.8x
PBR	0.92x	0.89x	0.83x	0.9x	1.02x	1.05x	1x	0.96x
PEG	-	-37.72x	0.9x	-0.6x	0.5x	0.2x	-2.82x	3.25x
Capitalization / Revenue	2.95x	2.41x	2.28x	2.56x	3.12x	2.85x	2.92x	2.92x
EV / Revenue	3.8x	3.19x	2.97x	3.23x	3.73x	3.3x	3.33x	3.39x
EV / EBITDA	10.4x	8.61x	8.41x	8.99x	8.65x	8.53x	8.22x	8.24x
EV / EBIT	20.8x	14.3x	14.7x	16.5x	15x	13.8x	14x	13.9x
EV / FCF	-46.8x	63.2x	13.3x	17.3x	11.3x	17.5x	18.1x	17.6x
FCF Yield	-2.14%	1.58%	7.49%	5.76%	8.87%	5.71%	5.54%	5.68%
Dividend per Share ²	0.33	0.33	0.36	0.36	0.38	0.3872	0.3842	0.3889
Rate of return	4.68%	4.4%	4.94%	4.74%	4.87%	4.67%	4.63%	4.69%
EPS ²	0.41	0.408	0.476	0.267	0.381	0.6557	0.6247	0.6494
Distribution rate	80.5%	80.9%	75.6%	135%	99.7%	59.1%	61.5%	59.9%
Net sales ¹	10,672	13,867	14,272	13,238	11,146	13,734	13,404	13,377
EBITDA ¹	3,898	5,132	5,038	4,752	4,809	5,309	5,427	5,503
EBIT ¹	1,948	3,102	2,881	2,594	2,776	3,270	3,187	3,274
Net income ¹	1,831	1,823	2,124	1,194	1,700	2,846	2,741	2,833
Net Debt ¹	9,077	10,728	9,813	8,818	6,784	6,179	5,516	6,239
Reference price ²	7.050	7.500	7.290	7.600	7.800	8.300	8.300	8.300
Nbr of stocks (in thousands)	44,63,746	44,63,746	44,63,746	44,63,746	44,63,746	44,63,746	-	-
Announcement Date	17/02/22	15/02/23	27/02/24	21/02/25	24/02/26	-	-	-

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.($)
MISC	12.66x	3.15x	8.14x	4.67%	905.76Cr
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	26.49x	9.95x	17.08x	0.52%	4.24TCr
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	20.95x	7.68x	11.94x	2.4%	2.63TCr
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.48x	3.22x	7.6x	3.82%	1.9TCr
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.64x	6.48x	11.23x	4.97%	918.55Cr
QINGDAO PORT INTERNATIONAL CO., LTD.	8.25x	-	-	5.16%	917.02Cr
JSW INFRASTRUCTURE LIMITED	45.92x	12.46x	27.36x	0.26%	818Cr
WESTPORTS HOLDINGS	18.36x	7.2x	11.57x	4.05%	565.41Cr
Average	18.84x	7.16x	13.56x	3.23%	1.61TCr
Weighted average by Cap.	20.11x	7.65x	13.76x	2.47%