Company Valuation: Ancom

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 890.7 906.5 986.3 1,024 900 - -
Change - 1.77% 8.8% 3.84% -12.13% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 900 900 900
Change - 25.87% -24.27% 20.64% -12.13% 0% 0%
P/E 4.61x 12.8x 13x 16.1x 11.4x 9.68x 9.5x
PBR - 1.86x 1.82x 1.72x 1.32x 1.22x 1.07x
PEG - -0.2x 2.68x -0.6x 0.4x 0.5x 5.02x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.46x 0.43x 0.39x
EV / Revenue - 0x 0x 0x 0.46x 0.43x 0.39x
EV / EBITDA - 0x 0x 0x 5.67x 4.97x 4.83x
EV / EBIT - 0x 0x 0x 6.74x 5.96x 5.9x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.0099 0.0099 0.0099 0.0203 0.022 0.02
Rate of return - 1.02% 0.96% 1.04% 2.38% 2.57% 2.34%
EPS 2 0.2246 0.0756 0.0793 0.0593 0.075 0.0883 0.09
Distribution rate - 13.1% 12.5% 16.7% 27.1% 24.9% 22.2%
Net sales 1 - 2,043 1,996 1,875 1,968 2,083 2,312
EBITDA 1 - 137.1 171.8 121.8 158.8 181.1 186.5
EBIT 1 - 116 131.1 118.7 133.4 151 152.5
Net income 1 68.18 75.13 81.47 63.49 82.2 96.77 103.1
Net Debt - 214.6 -137.3 - - - -
Reference price 2 1.0367 0.9700 1.0300 0.9550 0.8550 0.8550 0.8550
Nbr of stocks (in thousands) 859,164 934,508 957,559 1,072,459 1,052,642 - -
Announcement Date 18/07/22 27/09/23 18/07/24 17/07/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.4x - - 2.38% 221M
23.58x4.33x11.94x1.64% 84.27B
16.56x0.9x7.65x4.8% 46.81B
60.91x9.41x42.1x0.95% 17.06B
15.22x0.97x7.14x2.44% 15.35B
13.78x0.76x5.27x2.76% 9.77B
16.19x0.69x7.9x3.29% 9.28B
36.79x4.82x21.23x0.35% 8.62B
28.5x1.47x7.92x2.44% 7.69B
44.65x - - 0.67% 7.01B
Average 26.76x 2.92x 13.89x 2.17% 20.61B
Weighted average by Cap. 25.10x 3.26x 12.88x 2.43%

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