Company Valuation: AMMB Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 12,283 12,402 13,856 18,503 21,791 21,273 - -
Change - 0.97% 11.72% 33.54% 17.77% -2.38% - -
Enterprise Value (EV) 12,283 12,402 13,856 18,503 21,791 21,273 21,273 21,273
Change - 0.97% 11.72% 33.54% 17.77% -2.38% 0% 0%
P/E 8.15x 7.16x 7.42x 9.25x 10.4x 9.98x 9.32x 8.8x
PBR 0.73x 0.68x 0.71x 0.9x 1.01x 0.94x 0.91x 0.89x
PEG - 0.5x 0.95x 1.28x 2.13x 7.96x 1.31x 1.5x
Capitalization / Revenue 2.66x 2.73x 3.04x 3.84x 4.32x 3.99x 3.78x 3.59x
EV / Revenue 0x 0x 0x 0x 0x 3.99x 3.78x 3.59x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.26x 6.77x 6.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.05 0.183 0.226 0.302 0.35 0.3925 0.5182 0.546
Rate of return 1.35% 4.88% 5.39% 5.39% 5.31% 6.11% 8.07% 8.5%
EPS 2 0.4554 0.5241 0.5649 0.6056 0.6351 0.6431 0.6887 0.7292
Distribution rate 11% 34.9% 40% 49.9% 55.1% 61% 75.2% 74.9%
Net sales 1 4,621 4,538 4,555 4,821 5,049 5,326 5,627 5,919
EBITDA - - - - - - - -
EBIT 1 2,527 2,539 2,504 2,623 2,746 2,932 3,141 3,324
Net income 1 1,503 1,735 1,868 2,001 2,101 2,128 2,279 2,415
Net Debt - - - - - - - -
Reference price 2 3.710 3.750 4.190 5.600 6.590 6.420 6.420 6.420
Nbr of stocks (in thousands) 3,310,813 3,307,108 3,306,844 3,304,066 3,306,735 3,313,480 - -
Announcement Date 31/05/22 29/05/23 27/05/24 26/05/25 28/05/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.41x - - 1.9% 890B
6.25x - - 4.96% 424B
11.46x - - 2.34% 356B
6.69x - - 4.78% 368B
6.33x - - 4.89% 338B
11.5x - - 4.53% 320B
7.01x - - 4.53% 317B
17.01x - - 2.48% 268B
13.68x - - 2.88% 247B
Average 10.37x 3.7% 391.89B
Weighted average by Cap. 10.52x 3.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AMMB Holdings

Historical PBR trend

Valuation ratios - PBR - AMMB Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AMMB Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AMMB Holdings


Year-on-year evolution of the Yield

Valuation ratios - Yield - AMMB Holdings