Company Valuation: AMMB Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,814 12,283 12,402 13,856 18,503 21,031 - -
Change - 39.36% 0.97% 11.72% 33.54% 13.66% - -
Enterprise Value (EV) 8,814 12,283 12,402 13,856 18,503 21,031 21,031 21,031
Change - 39.36% 0.97% 11.72% 33.54% 13.66% 0% 0%
P/E -2.3x 8.15x 7.16x 7.42x 9.25x 10.4x 9.73x 9.2x
PBR 0.6x 0.73x 0.68x 0.71x 0.9x 0.98x 0.93x 0.89x
PEG - -0x 0.5x 0.95x 1.28x 2.13x 2.65x 1.6x
Capitalization / Revenue 1.95x 2.66x 2.73x 3.04x 3.84x 4.32x 3.92x 3.74x
EV / Revenue 0x 0x 0x 0x 0x 4.13x 3.92x 3.74x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.45x 7.02x 6.78x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.05 0.183 0.226 0.302 0.3304 0.3791 0.4071
Rate of return - 1.35% 4.88% 5.39% 5.39% 5.2% 5.96% 6.4%
EPS 2 -1.272 0.4554 0.5241 0.5649 0.6056 0.6351 0.6537 0.6914
Distribution rate - 11% 34.9% 40% 49.9% 52.4% 58% 58.9%
Net sales 1 4,509 4,621 4,538 4,555 4,821 5,049 5,366 5,616
EBITDA - - - - - - - -
EBIT 1 2,376 2,527 2,539 2,504 2,623 2,746 2,996 3,101
Net income 1 -3,826 1,503 1,735 1,868 2,001 2,101 2,164 2,286
Net Debt - - - - - - - -
Reference price 2 2.930 3.710 3.750 4.190 5.600 6.360 6.360 6.360
Nbr of stocks (in thousands) 3,008,116 3,310,813 3,307,108 3,306,844 3,304,066 3,306,735 - -
Announcement Date 31/05/21 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.($)
10.09x - - 5.2% 5.14B
14.77x - - 1.89% 895B
13.02x - - 2.02% 414B
5.4x - - 5.74% 351B
11.76x - - 4.38% 328B
18.49x - - 2.31% 287B
5.31x - - 5.74% 277B
5.71x - - 5.45% 252B
12.27x - - 2.19% 263B
16.59x - - 2.33% 225B
Average 11.34x 3.72% 329.79B
Weighted average by Cap. 12.01x 3.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1015 Stock
  4. Valuation AMMB Holdings