Switch theme
Sign up to access all valuation multiples
MISC Bhd is a maritime logistics company domiciled in Malaysia. The company organizes itself into five segments; Gas Assets & Solutions segment includes the provision of liquefied natural gas (LNG) carrier services and non-conventional gas asset solutions, Petroleum & Product Shipping segment includes the provision of petroleum tanker and chemical tanker services, Offshore Business segment owns, lease, operation, and maintenance of offshore, floating, production, and offloading terminals, Marine & Heavy Engineering segment include marine repair, marine conversion, and engineering and construction works, and Others segment includes integrated marine services, port & terminal services, maritime education & training, and other diversified businesses.
1968
10.4K+
LTM Revenue $3.2B
LTM EBITDA $1.2B
$10.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
MISC has a last 12-month revenue (LTM) of $3.2B and a last 12-month EBITDA of $1.2B.
In the most recent fiscal year, MISC achieved revenue of $3.1B and an EBITDA of $977M.
MISC expects next 12-month revenue of XXX and NTM EBITDA of XXX
See MISC valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $3.2B | XXX | $3.1B | XXX | XXX | XXX |
| Gross Profit | $1.2B | XXX | $875M | XXX | XXX | XXX |
| Gross Margin | 38% | XXX | 28% | XXX | XXX | XXX |
| EBITDA | $1.2B | XXX | $977M | XXX | XXX | XXX |
| EBITDA Margin | 37% | XXX | 31% | XXX | XXX | XXX |
| EBIT | $620M | XXX | $551M | XXX | XXX | XXX |
| EBIT Margin | 20% | XXX | 18% | XXX | XXX | XXX |
| Net Profit | $426M | XXX | $283M | XXX | XXX | XXX |
| Net Margin | 13% | XXX | 9% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $2.3B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 9, 2025, MISC's stock price is MYR 8 (or $2).
MISC has current market cap of MYR 33.7B (or $8.0B), and EV of MYR 42.6B (or $10.1B).
See MISC trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $10.1B | $8.0B | XXX | XXX | XXX | XXX | $0.12 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of July 9, 2025, MISC has market cap of $8.0B and EV of $10.1B.
MISC's trades at 3.2x EV/Revenue multiple, and 10.3x EV/EBITDA.
Equity research analysts estimate MISC's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
MISC has a P/E ratio of 18.8x.
See valuation multiples for MISC and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $8.0B | XXX | $8.0B | XXX | XXX | XXX |
| EV (current) | $10.1B | XXX | $10.1B | XXX | XXX | XXX |
| EV/Revenue | 3.2x | XXX | 3.2x | XXX | XXX | XXX |
| EV/EBITDA | 8.8x | XXX | 10.3x | XXX | XXX | XXX |
| EV/EBIT | 16.3x | XXX | 18.3x | XXX | XXX | XXX |
| EV/Gross Profit | 8.5x | XXX | n/a | XXX | XXX | XXX |
| P/E | 18.8x | XXX | 28.3x | XXX | XXX | XXX |
| EV/FCF | 27.1x | XXX | 17.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialMISC's last 12 month revenue growth is 1%
MISC's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $31K for the same period.
MISC's rule of 40 is 36% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
MISC's rule of X is 39% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for MISC and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 1% | XXX | 1% | XXX | XXX | XXX |
| EBITDA Margin | 37% | XXX | 31% | XXX | XXX | XXX |
| EBITDA Growth | 6% | XXX | 1% | XXX | XXX | XXX |
| Rule of 40 | 36% | XXX | 32% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 39% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $31K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 10% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Adnoc Logistics | XXX | XXX | XXX | XXX | XXX | XXX |
| Abu Dhabi Ports | XXX | XXX | XXX | XXX | XXX | XXX |
| Veem | XXX | XXX | XXX | XXX | XXX | XXX |
| Attica Hldgs | XXX | XXX | XXX | XXX | XXX | XXX |
| Thessaloniki Port | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
MISC acquired XXX companies to date.
Last acquisition by MISC was XXXXXXXX, XXXXX XXXXX XXXXXX . MISC acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was MISC founded? | MISC was founded in 1968. |
| Where is MISC headquartered? | MISC is headquartered in Malaysia. |
| How many employees does MISC have? | As of today, MISC has 10.4K+ employees. |
| Who is the CEO of MISC? | MISC's CEO is Mr. Encik Zahid Bin Osman. |
| Is MISC publicy listed? | Yes, MISC is a public company listed on KLS. |
| What is the stock symbol of MISC? | MISC trades under 3816 ticker. |
| When did MISC go public? | MISC went public in 1987. |
| Who are competitors of MISC? | Similar companies to MISC include e.g. Adnoc Logistics, Abu Dhabi Ports, Veem, Attica Hldgs. |
| What is the current market cap of MISC? | MISC's current market cap is $8.0B |
| What is the current revenue of MISC? | MISC's last 12 months revenue is $3.2B. |
| What is the current revenue growth of MISC? | MISC revenue growth (NTM/LTM) is 1%. |
| What is the current EV/Revenue multiple of MISC? | Current revenue multiple of MISC is 3.2x. |
| Is MISC profitable? | Yes, MISC is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of MISC? | MISC's last 12 months EBITDA is $1.2B. |
| What is MISC's EBITDA margin? | MISC's last 12 months EBITDA margin is 37%. |
| What is the current EV/EBITDA multiple of MISC? | Current EBITDA multiple of MISC is 8.8x. |
| What is the current FCF of MISC? | MISC's last 12 months FCF is $372M. |
| What is MISC's FCF margin? | MISC's last 12 months FCF margin is 12%. |
| What is the current EV/FCF multiple of MISC? | Current FCF multiple of MISC is 27.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
