Valuation MBM Resources

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:50:01 22/07/26 pm AEST			5-day change	1st Jan Change
4.680 ^MYR	0.00%		-1.89%	-10.17%

05/06	Mbm Resources Berhad Approves Single Tier Final Dividend for the Financial Year Ended 31 December 2025	CI
26/05	MBM Resources Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,251	1,282	1,657	2,412	2,037	1,829	-	-
Change	-	2.5%	29.27%	45.52%	-15.56%	-10.17%	-	-
Enterprise Value (EV) ¹	1,013	1,282	1,476	2,199	1,809	1,392	1,310	1,226
Change	-	26.51%	15.16%	48.96%	-17.74%	-23.04%	-5.94%	-6.37%
P/E	7.45x	4.55x	4.96x	7.24x	6.01x	5.74x	5.54x	5.41x
PBR	0.65x	-	0.78x	1.08x	0.86x	0.73x	0.69x	0.65x
PEG	-	0.1x	0.3x	-16.3x	3.3x	-0.97x	1.56x	2.22x
Capitalization / Revenue	0.82x	0.56x	0.69x	0.97x	0.8x	0.73x	0.71x	0.72x
EV / Revenue	0.66x	0.56x	0.61x	0.88x	0.71x	0.55x	0.51x	0.48x
EV / EBITDA	15.2x	10.4x	12.7x	25.2x	21.4x	17.2x	15.3x	14.3x
EV / EBIT	20.8x	12.2x	15.1x	31.8x	26.9x	21.9x	20.6x	19.6x
EV / FCF	2,688x	-	-52.7x	26.8x	178x	26.5x	35.8x	25.7x
FCF Yield	0.04%	-	-1.9%	3.73%	0.56%	3.77%	2.79%	3.9%
Dividend per Share ²	0.2	-	0.39	0.45	0.39	0.437	0.4567	0.4472
Rate of return	6.25%	-	9.2%	7.29%	7.49%	9.34%	9.76%	9.55%
EPS ²	0.4296	0.7203	0.8557	0.8519	0.8674	0.8159	0.8448	0.8653
Distribution rate	46.6%	-	45.6%	52.8%	45%	53.6%	54.1%	51.7%
Net sales ¹	1,532	2,308	2,417	2,486	2,549	2,517	2,562	2,555
EBITDA ¹	66.49	123.2	116.5	87.14	84.37	80.97	85.77	85.85
EBIT ¹	48.81	104.9	97.62	69.22	67.22	63.53	63.44	62.52
Net income ¹	167.9	281.6	334.5	333	339.1	322.3	330.5	338.2
Net Debt ¹	-237.4	-	-180.9	-212.4	-227.4	-437	-519.7	-603.1
Reference price ²	3.200	3.280	4.240	6.170	5.210	4.680	4.680	4.680
Nbr of stocks (in thousands)	390,888	390,888	390,888	390,888	390,888	390,888	-	-
Announcement Date	25/2/22	20/2/23	28/2/24	27/2/25	27/2/26	-	-	-

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.($)
MBM RESOURCES	5.74x	0.55x	17.2x	9.34%	447M
VOLVO CARS	8.36x	0.09x	0.95x	-.--%	5.92B
FERRONORDIC AB	11.47x	0.54x	4.57x	-.--%	97.15M
Average	8.52x	0.40x	7.57x	3.11%	2.15B
Weighted average by Cap.	8.22x	0.13x	2.13x	0.65%