Valuation MBM Resources

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:58:12 17/07/26 pm AEST			5-day change	1st Jan Change
4.700 ^MYR	-0.63%		-1.05%	-9.79%

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	1,849	-	-
Change	-	2.5%	29.27%	45.52%	-15.56%	-9.21%	-	-
Enterprise Value (EV) ¹	1,013	1,282	1,476	2,199	1,809	1,412	1,329	1,246
Change	-	26.51%	15.16%	48.96%	-17.74%	-21.96%	-5.86%	-6.27%
P/E	7.45x	4.55x	4.96x	7.24x	6.01x	5.8x	5.6x	5.47x
PBR	0.65x	-	0.78x	1.08x	0.86x	0.74x	0.7x	0.66x
PEG	-	0.1x	0.3x	-16.3x	3.3x	-0.98x	1.58x	2.25x
Capitalization / Revenue	0.82x	0.56x	0.69x	0.97x	0.8x	0.73x	0.72x	0.72x
EV / Revenue	0.66x	0.56x	0.61x	0.88x	0.71x	0.56x	0.52x	0.49x
EV / EBITDA	15.2x	10.4x	12.7x	25.2x	21.4x	17.4x	15.5x	14.5x
EV / EBIT	20.8x	12.2x	15.1x	31.8x	26.9x	22.2x	21x	19.9x
EV / FCF	2,688x	-	-52.7x	26.8x	178x	26.9x	36.3x	26.1x
FCF Yield	0.04%	-	-1.9%	3.73%	0.56%	3.72%	2.75%	3.84%
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%	9.24%	9.65%	9.45%
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	4.730	4.730	4.730
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	5.8x	0.56x	17.44x	9.24%	454M
VOLVO CARS	8.23x	0.1x	0.98x	-.--%	6.5B
BAIC MOTOR CORPORATION LIMITED	-3.58x	-0.1x	-0.81x	-.--%	849M
FERRONORDIC AB	10.52x	0.47x	3.87x	-.--%	88.94M
Average	5.24x	0.26x	5.37x	2.31%	1.97B
Weighted average by Cap.	6.85x	0.11x	1.77x	0.53%