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 1,024 905.3 - -
Change - 1.77% 8.8% 3.84% -11.61% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 905.3 905.3 905.3
Change - 25.87% -24.27% 20.64% -11.61% 0% 0%
P/E 4.61x 12.8x 13x 16.1x 11.5x 9.92x 9.08x
PBR - 1.86x 1.82x 1.72x 1.49x 1.23x 1.08x
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 0.42x
EV / Revenue - 0x 0x 0x 0.46x 0.43x 0.42x
EV / EBITDA - 0x 0x 0x 5.7x 5x 4.78x
EV / EBIT - 0x 0x 0x 6.78x 6.11x 5.78x
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% 2.36% 1.94% 1.94%
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 0.8600 0.8600 0.8600
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.($)
11.6x - - 2.34% 224M
20.2x3.62x10.24x1.96% 72.74B
15.67x0.92x7.76x4.49% 50.41B
59.92x9.48x40.62x0.8% 17.82B
13.36x0.88x6.34x2.76% 13.97B
17.72x0.75x8.46x2.92% 10.51B
13.32x0.74x5.04x2.77% 9.95B
34.64x1.72x9.11x2.05% 9.39B
32.88x4.48x19.2x0.35% 8.24B
5.17x0.68x3.19x-.--% 7.15B
Average 22.45x 2.58x 12.22x 2.05% 20.04B
Weighted average by Cap. 22.29x 2.82x 11.76x 2.51%

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