MISC - Public Comps and Valuation Multiples

MISC Overview

About MISC

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.

Founded

1968

HQ

Employees

10.4K+

Website

miscgroup.com

Sectors

Marine Transportation

Financials

LTM Revenue $3.1B

LTM EBITDA $1.2B

EV

$9.8B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

MISC Financials

As of August 2025, MISC reported last 12-month revenue of $3.1B and EBITDA of $1.2B.

In the same period, MISC generated $1.2B in LTM gross profit and $483M in net income.

See MISC valuation multiples based on analyst estimates

MISC P&L

In the most recent fiscal year, MISC reported revenue of $3.1B and 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	$3.1B	XXX	$3.1B	XXX	XXX	XXX
Gross Profit	$1.2B	XXX	$874M	XXX	XXX	XXX
Gross Margin	40%	XXX	28%	XXX	XXX	XXX
EBITDA	$1.2B	XXX	$977M	XXX	XXX	XXX
EBITDA Margin	38%	XXX	31%	XXX	XXX	XXX
EBIT	$649M	XXX	$551M	XXX	XXX	XXX
EBIT Margin	21%	XXX	18%	XXX	XXX	XXX
Net Profit	$483M	XXX	$282M	XXX	XXX	XXX
Net Margin	16%	XXX	9%	XXX	XXX	XXX
Net Debt	XXX	XXX	$2.3B	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for MISC including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $3.1B. EBITDA for the last twelve months was $1.2B. In the most recent fiscal year, MISC achieved $3.1B in revenue and $977M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$3.1B	Analyst estimates available to subscribers	$3.1B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$1.2B	Analyst estimates available to subscribers	$874M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	39.8% gross margin	Analyst estimates available to subscribers	27.9% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$1.2B	Analyst estimates available to subscribers	$977M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	38.2% EBITDA margin	Analyst estimates available to subscribers	31.2% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$649M	Analyst estimates available to subscribers	$551M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	20.9% EBIT margin	Analyst estimates available to subscribers	17.6% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$483M	Analyst estimates available to subscribers	$282M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	15.5% net profit margin	Analyst estimates available to subscribers	9.0% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$2.3B	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for MISC

This financial data table provides comprehensive performance metrics for MISC, a company based in Malaysia. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

MISC generated $3.1B in revenue over the last twelve months.
The company achieved $1.2B in EBITDA over the last twelve months.
Gross profit for the last twelve months was $1.2B.
Net income over the last twelve months reached $483M.

Fiscal Year Performance

In the most recent fiscal year, MISC reported $3.1B in total revenue.
Fiscal year EBITDA was $977M.
The company maintained a gross profit margin of 27.9% in the most recent fiscal year.
EBITDA margin for the fiscal year was 31.2%.
Net profit margin reached 9.0% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for MISC. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

MISC Stock Performance

MISC has current market cap of MYR 33.0B (or $7.8B), and EV of MYR 41.3B (or $9.8B).

Market Cap Evolution

MISC Stock Data

As of September 15, 2025, MISC's stock price is MYR 7 (or $2).

See MISC trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$9.8B	$7.8B	XXX	XXX	XXX	XXX	$0.13

Benchmark Trading Valuation Multiples by Industry

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 Trial

MISC Valuation Multiples

MISC's trades at 3.1x EV/Revenue multiple, and 10.0x EV/EBITDA.

See valuation multiples for MISC and 15K+ public comps

MISC Financial Valuation Multiples

As of September 15, 2025, MISC has market cap of $7.8B and EV of $9.8B.

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 16.2x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$7.8B	XXX	$7.8B	XXX	XXX	XXX
EV (current)	$9.8B	XXX	$9.8B	XXX	XXX	XXX
EV/Revenue	3.1x	XXX	3.1x	XXX	XXX	XXX
EV/EBITDA	8.2x	XXX	10.0x	XXX	XXX	XXX
EV/EBIT	15.1x	XXX	17.8x	XXX	XXX	XXX
EV/Gross Profit	7.9x	XXX	n/a	XXX	XXX	XXX
P/E	16.2x	XXX	27.7x	XXX	XXX	XXX
EV/FCF	23.4x	XXX	16.8x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get MISC Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

MISC Margins & Growth Rates

MISC'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 34% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

MISC's rule of X is 37% (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 15K+ public comps

MISC Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	-1%	XXX	-1%	XXX	XXX	XXX
EBITDA Margin	38%	XXX	31%	XXX	XXX	XXX
EBITDA Growth	5%	XXX	2%	XXX	XXX	XXX
Rule of 40	34%	XXX	31%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	37%	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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial