Valuation MISC

Stocks

Delayed BURSA MALAYSIA 09:48:08 26/10/2026 HKT			5-day change	1st Jan Change
8.400 ^MYR	+1.20%		+0.60%	+7.69%

10-20	Malaysian Securities Regulator OKs Extension for Yinson Privatization Talks	MT
10-09	MISC Unit, Malaysia LNG Sign 10-Year Charter Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,469	33,478	32,541	33,924	34,817	37,049	-	-
Change	-	6.38%	-2.8%	4.25%	2.63%	6.41%	-	-
Enterprise Value (EV) ¹	40,546	44,206	42,354	42,742	41,601	43,229	42,565	43,288
Change	-	9.03%	-4.19%	0.92%	-2.67%	3.91%	-1.53%	1.7%
P/E	17.2x	18.4x	15.3x	28.5x	20.5x	12.7x	13.3x	12.8x
PBR	0.92x	0.89x	0.83x	0.9x	1.02x	1.05x	1x	0.96x
PEG	-	-37.72x	0.9x	-0.6x	0.5x	0.2x	-2.82x	3.25x
Capitalization / Revenue	2.95x	2.41x	2.28x	2.56x	3.12x	2.7x	2.76x	2.77x
EV / Revenue	3.8x	3.19x	2.97x	3.23x	3.73x	3.15x	3.18x	3.24x
EV / EBITDA	10.4x	8.61x	8.41x	8.99x	8.65x	8.14x	7.84x	7.87x
EV / EBIT	20.8x	14.3x	14.7x	16.5x	15x	13.2x	13.4x	13.2x
EV / FCF	-46.8x	63.2x	13.3x	17.3x	11.3x	16.7x	17.2x	16.8x
FCF Yield	-2.14%	1.58%	7.49%	5.76%	8.87%	5.98%	5.8%	5.95%
Dividend per Share ²	0.33	0.33	0.36	0.36	0.38	0.3872	0.3842	0.3889
Rate of return	4.68%	4.4%	4.94%	4.74%	4.87%	4.67%	4.63%	4.69%
EPS ²	0.41	0.408	0.476	0.267	0.381	0.6557	0.6248	0.6494
Distribution rate	80.5%	80.9%	75.6%	135%	99.7%	59.1%	61.5%	59.9%
Net sales ¹	10,672	13,867	14,272	13,238	11,146	13,734	13,405	13,377
EBITDA ¹	3,898	5,132	5,038	4,752	4,809	5,309	5,427	5,503
EBIT ¹	1,948	3,102	2,881	2,594	2,776	3,270	3,187	3,274
Net income ¹	1,831	1,823	2,124	1,194	1,700	2,846	2,741	2,833
Net Debt ¹	9,077	10,728	9,813	8,818	6,784	6,179	5,516	6,239
Reference price ²	7.050	7.500	7.290	7.600	7.800	8.300	8.300	8.300
Nbr of stocks (in thousands)	4,463,746	4,463,746	4,463,746	4,463,746	4,463,746	4,463,746	-	-
Announcement Date	17/2/22	15/2/23	27/2/24	21/2/25	24/2/26	-	-	-

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.($)
MISC	12.66x	3.15x	8.14x	4.67%	9.07B
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	26.17x	9.73x	16.7x	0.53%	41.33B
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	21.8x	7.91x	12.37x	2.39%	27.04B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.29x	3.16x	7.45x	3.91%	18.67B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.55x	-	-	5.63%	8.71B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	9.08x	6.19x	10.73x	5.28%	8.66B
JSW INFRASTRUCTURE LIMITED	43.37x	11.83x	25.91x	0.31%	7.71B
WESTPORTS HOLDINGS	17.72x	7.17x	11.44x	4.12%	5.87B
Average	18.33x	7.02x	13.25x	3.36%	15.88B
Weighted average by Cap.	19.86x	7.52x	13.50x	2.55%