Company Valuation: MYMBN

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 73.34 46.32 40.53
Change - -36.84% -12.5%
Enterprise Value (EV) 1 58.49 43.67 43.25
Change - -25.33% -0.96%
P/E 64.5x -13.7x -7.55x
PBR 2.06x 1.44x 1.52x
PEG -0.8x 0x -0.1x
Capitalization / Revenue 1.08x 0.72x 1.03x
EV / Revenue 0.86x 0.68x 1.1x
EV / EBITDA 26.7x -12.8x -14.6x
EV / EBIT 31.4x -11x -12.1x
EV / FCF -11.5x -3.7x -1,235x
FCF Yield -8.72% -27.1% -0.08%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 0.002948 -0.008753 -0.0139
Distribution rate - - -
Net sales 1 67.74 64.57 39.31
EBITDA 1 2.187 -3.407 -2.961
EBIT 1 1.86 -3.961 -3.588
Net income 1 0.9751 -3.379 -5.369
Net Debt 1 -14.85 -2.65 2.722
Reference price 2 0.1900 0.1200 0.1050
Nbr of stocks (in thousands) 3,86,000 3,86,000 3,86,000
Announcement Date 29/04/24 25/04/25 24/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.56Cr
-154.3x2.03x18.31x0.14% 3.5TCr
-24.96x1.37x79.01x0.2% 1.57TCr
18.28x0.51x9.91x2.78% 1.1TCr
8.91x1.09x8.97x4.54% 483.12Cr
-15.85x0.66x17.56x0.13% 452.19Cr
10.6x0.29x4.02x1.81% 425.01Cr
-20.14x - - - 389.52Cr
18.8x - - 3.75% 355.87Cr
Average -19.83x 0.99x 22.96x 1.91% 920.39Cr
Weighted average by Cap. -67.42x 1.43x 28.31x 1.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - MYMBN

Historical PBR trend

Valuation ratios - PBR - MYMBN

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - MYMBN

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - MYMBN