Valuation Malton

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:55:32 29/06/26 pm AEST			5-day change	1st Jan Change
0.2550 ^MYR	-5.56%		0.00%	-17.74%

24/06	Malaysian Shares Rebound on US-Iran Peace Progress; Malton's Shares Rally 17%	MT
24/06	Malton, Ricloud to Explore AI Compute Centers in Malaysia; Shares Rally 23%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	195.4	253.5	206	208.6	224.5	195.1
Change	-	29.73%	-18.75%	1.28%	7.59%	-13.09%
Enterprise Value (EV) ¹	539.3	769	604.8	791.2	565.1	558.3
Change	-	42.6%	-21.36%	30.83%	-28.58%	-1.2%
P/E	10.8x	96.8x	2.7x	-2.5x	7.54x	18.9x
PBR	0.21x	0.27x	0.21x	0.23x	0.24x	0.2x
PEG	-	-1.1x	0x	0x	-0x	-0.3x
Capitalization / Revenue	0.11x	0.25x	0.32x	0.25x	0.33x	0.36x
EV / Revenue	0.3x	0.77x	0.94x	0.95x	0.83x	1.03x
EV / EBITDA	6.49x	51x	7.03x	-17.9x	9.03x	12.4x
EV / EBIT	7.1x	94.2x	7.79x	-16.1x	9.61x	13.4x
EV / FCF	0.53x	-12.2x	3.44x	-2.35x	2.9x	11.3x
FCF Yield	190%	-8.17%	29.1%	-42.5%	34.5%	8.88%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0342	0.00496	0.1443	-0.1577	0.0564	0.018
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,809	999.2	645.2	831.9	684.7	542.2
EBITDA ¹	83.12	15.06	86	-44.31	62.6	44.92
EBIT ¹	75.98	8.166	77.62	-49.16	58.83	41.54
Net income ¹	18.09	2.62	76.23	-83.29	29.79	9.854
Net Debt ¹	343.9	515.5	398.8	582.6	340.6	363.2
Reference price ²	0.3700	0.4800	0.3900	0.3950	0.4250	0.3400
Nbr of stocks (in thousands)	528,141	528,141	528,141	528,141	528,141	573,741
Announcement Date	30/10/20	29/10/21	31/10/22	31/10/23	30/10/24	31/10/25

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.($)
MALTON	-	-	-	-	37.9M
SUN HUNG KAI PROPERTIES LIMITED	14.74x	4.68x	12.71x	3.42%	42.2B
MITSUBISHI ESTATE CO., LTD.	22.51x	4.39x	18.44x	1.13%	30.61B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
CHINA RESOURCES LAND LIMITED	7.62x	1.38x	6.92x	4.68%	27.43B
MITSUI FUDOSAN CO., LTD.	14.93x	3.12x	15.43x	2.35%	24.88B
ALPHA DHABI HOLDING	15.65x	1x	6.59x	2.38%	21.73B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.49x	6.71x	19.03x	1.22%	20.41B
CK ASSET HOLDINGS LIMITED	9.01x	2.17x	7.45x	4.12%	19.67B
Average	13.26x	3.03x	11.01x	3.44%	24.03B
Weighted average by Cap.	13.43x	3.10x	11.09x	3.53%