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 $3.0B
LTM EBITDA $1.1B
$9.2B
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 of $3.0B and a last 12-month EBITDA of $1.1B.
In the most recent fiscal year, MISC achieved revenue of $3.0B and an EBITDA of $939M.
MISC expects next 12-month revenue of XXX and NTM EBITDA of XXX
See MISC valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $3.2B | $3.0B | XXX | XXX | XXX |
| Gross Profit | $836M | $814M | XXX | XXX | XXX |
| Gross Margin | 26% | 27% | XXX | XXX | XXX |
| EBITDA | $1.1B | $939M | XXX | XXX | XXX |
| EBITDA Margin | 35% | 31% | XXX | XXX | XXX |
| Net Profit | $411M | $479M | XXX | XXX | XXX |
| Net Margin | 13% | 16% | XXX | XXX | XXX |
| Net Debt | $2.5B | $2.4B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, MISC's stock price is MYR 7 (or $2).
MISC has current market cap of MYR 31.9B (or $7.2B), and EV of MYR 40.7B (or $9.2B).
See MISC trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $9.2B | $7.2B | XXX | XXX | XXX | XXX | $0.11 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, MISC has market cap of $7.2B and EV of $9.2B.
MISC's trades at 3.1x LTM EV/Revenue multiple, and 8.3x LTM EBITDA.
Analysts estimate MISC's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for MISC and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $9.2B | XXX | XXX | XXX |
| EV/Revenue | 3.1x | XXX | XXX | XXX |
| EV/EBITDA | 9.8x | XXX | XXX | XXX |
| P/E | 26.7x | XXX | XXX | XXX |
| P/E/Growth | 0.6x | XXX | XXX | XXX |
| EV/FCF | 16.5x | 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.
Sign UpMISC's NTM/LTM revenue growth is 0%
MISC's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $18K for the same period.
Over next 12 months, MISC's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate MISC's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for MISC and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -7% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 31% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -16% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 32% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $18K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 11% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 6% | XXX | 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 |
| Adani Ports and SEZ | XXX | XXX | XXX | XXX | XXX | XXX |
| JSW Infrastructure | 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.
Sign Up| 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, Adani Ports and SEZ. |
| What is the current market cap of MISC? | MISC's current market cap is $7.2B |
| What is the current revenue of MISC? | MISC's last 12-month revenue is $3.0B. |
| What is the current EBITDA of MISC? | MISC's last 12-month EBITDA is $1.1B. |
| What is the current EV/Revenue multiple of MISC? | Current revenue multiple of MISC is 3.1x. |
| What is the current EV/EBITDA multiple of MISC? | Current EBITDA multiple of MISC is 8.3x. |
| What is the current revenue growth of MISC? | MISC revenue growth between 2023 and 2024 was -7%. |
| Is MISC profitable? | Yes, MISC is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
