Valuation Minda Global

Stocks

Market Closed - BURSA MALAYSIA 16:50:01 29/10/2026 HKT			5-day change	1st Jan Change
1.480 ^MYR	0.00%		+0.68%	+63.54%

08-25	Cyberjaya Education Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
07-27	Cyberjaya Education Group Proposed Capital Reduction of MYR235 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2023	2024	2025
Market Cap ¹	49.6	152	176.3	144.4	139.7
Change	-	206.51%	-	-18.1%	-3.22%
Enterprise Value (EV) ¹	190.4	302.1	343.2	302.8	273.9
Change	-	58.69%	-	-11.77%	-9.55%
P/E	-4.86x	41.1x	25.6x	14.2x	9.29x
PBR	0.26x	0.75x	0.71x	0.56x	0.51x
PEG	-	-0x	-	0.3x	0.2x
Capitalization / Revenue	0.55x	1.41x	1.43x	0.89x	0.8x
EV / Revenue	2.12x	2.8x	2.79x	1.86x	1.57x
EV / EBITDA	20.8x	13.6x	13.2x	8.83x	6.89x
EV / EBIT	91.1x	19.4x	18.4x	13.2x	9.8x
EV / FCF	6.61x	16.1x	-	14.2x	7.21x
FCF Yield	15.1%	6.2%	-	7.07%	13.9%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.0824	0.028	0.0411	0.0607	0.0883
Distribution rate	-	-	-	-	-
Net sales ¹	89.68	107.9	123.1	162.7	174.2
EBITDA ¹	9.131	22.24	26.07	34.3	39.78
EBIT ¹	2.09	15.57	18.68	23	27.96
Net income ¹	-10.21	3.502	6.024	10.2	14.99
Net Debt ¹	140.8	150.1	166.9	158.4	134.1
Reference price ²	0.400	1.150	1.050	0.860	0.820
Nbr of stocks (in thousands)	123,991	132,191	167,905	167,905	170,425
Announcement Date	28/5/21	29/4/22	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.($)
MINDA GLOBAL	-	-	-	-	62.5M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	13.62x	0.69x	4.62x	3.76%	7.86B
TAL EDUCATION GROUP	6.73x	0.6x	2.94x	-.--%	5.58B
COVISTA INC.	14.81x	2.15x	7.94x	-	4.31B
PHYSICSWALLAH LIMITED	129.4x	6.7x	46.12x	-.--%	4B
STRIDE, INC.	9.93x	-	-	-	3.32B
PERDOCEO EDUCATION CORPORATION	10.71x	-	-	-	1.97B
Average	30.87x	2.53x	15.41x	1.25%	3.87B
Weighted average by Cap.	28.86x	2.06x	12.49x	1.69%