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 1,024 910.5 - -
Change - 1.77% 8.8% 3.84% -11.1% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 910.5 910.5 910.5
Change - 25.87% -24.27% 20.64% -11.1% 0% 0%
P/E 4.61x 12.8x 13x 16.1x 11.5x 9.79x 9.61x
PBR - 1.86x 1.82x 1.72x 1.33x 1.24x 1.08x
PEG - -0.2x 2.68x -0.6x 0.4x 0.6x 5.08x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.46x 0.44x 0.39x
EV / Revenue - 0x 0x 0x 0.46x 0.44x 0.39x
EV / EBITDA - 0x 0x 0x 5.73x 5.03x 4.88x
EV / EBIT - 0x 0x 0x 6.82x 6.03x 5.97x
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% 2.35% 2.54% 2.31%
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 0.8650 0.8650 0.8650
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.47x - - 2.36% 222M
23.65x4.34x11.98x1.64% 84.09B
17.01x0.91x7.8x4.68% 47.96B
60.11x9.28x41.43x0.96% 16.81B
15x0.96x7.06x2.48% 15.06B
13.78x0.76x5.27x2.76% 9.72B
16.78x0.71x8.12x3.18% 9.59B
36.41x4.76x21.03x0.34% 8.49B
29.17x1.5x8.07x2.39% 7.85B
40.18x - - 0.75% 6.31B
Average 26.36x 2.90x 13.85x 2.15% 20.61B
Weighted average by Cap. 24.89x 3.24x 12.80x 2.42%

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