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 11.5x 9.87x 9.03x
PBR - 1.86x 1.82x 1.72x 1.49x 1.22x 1.07x
PEG - -0.2x 2.68x -0.6x 0.4x 0.6x 0.98x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.48x 0.43x 0.41x
EV / Revenue - 0x 0x 0x 0.46x 0.43x 0.41x
EV / EBITDA - 0x 0x 0x 5.67x 4.97x 4.75x
EV / EBIT - 0x 0x 0x 6.74x 6.08x 5.74x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.0099 0.0099 0.0099 0.0203 0.0167 0.0167
Rate of return - 1.02% 0.96% 1.04% 2.38% 1.95% 1.95%
EPS 2 0.2246 0.0756 0.0793 0.0593 0.0768 0.0867 0.0947
Distribution rate - 13.1% 12.5% 16.7% 27.1% 19.2% 17.6%
Net sales 1 - 2,043 1,996 1,875 1,931 2,081 2,179
EBITDA 1 - 137.1 171.8 121.8 176.6 181.1 189.5
EBIT 1 - 116 131.1 118.7 142.4 148 156.8
Net income 1 68.18 75.13 81.47 63.49 81.44 94.8 103.4
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 21/07/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.53x - - 2.35% 223M
20.07x3.64x10.22x2% 69.83B
14.22x0.9x7.7x4.74% 47.22B
61.24x9.43x42.01x0.93% 17.1B
15.47x0.99x7.23x2.4% 15.4B
14.53x0.78x5.42x2.61% 10.17B
16.65x0.71x8.06x3.1% 9.73B
30.25x1.55x8.31x2.3% 8.17B
32.82x4.48x19.16x0.35% 8.15B
5.52x0.71x3.33x-.--% 7.45B
Average 22.23x 2.58x 12.38x 2.08% 19.34B
Weighted average by Cap. 21.85x 2.81x 11.85x 2.56%

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