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 1,024 921.1 - -
Change - 1.77% 8.8% 3.84% -10.07% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 921.1 921.1 921.1
Change - 25.87% -24.27% 20.64% -10.07% 0% 0%
P/E 4.61x 12.8x 13x 16.1x 11.5x 10.1x 9.24x
PBR - 1.86x 1.82x 1.72x 1.49x 1.25x 1.09x
PEG - -0.2x 2.68x -0.6x 0.4x 0.6x 1x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.48x 0.44x 0.42x
EV / Revenue - 0x 0x 0x 0.47x 0.44x 0.42x
EV / EBITDA - 0x 0x 0x 5.8x 5.09x 4.86x
EV / EBIT - 0x 0x 0x 6.9x 6.22x 5.88x
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% 2.32% 1.91% 1.91%
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 0.8750 0.8750 0.8750
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.($)
11.67x - - 2.32% 225M
20.94x3.77x10.64x1.89% 74.47B
13.08x0.92x7.68x4.47% 50.99B
59.75x9.66x40.97x0.92% 18.02B
13.8x0.9x6.37x2.65% 14.4B
13.94x0.76x5.16x2.65% 10.32B
16.06x0.72x7.92x3.04% 10.26B
35.58x1.74x9.2x2% 9.73B
32.47x4.43x18.97x0.36% 8.09B
5.31x0.68x3.17x-.--% 7.29B
Average 22.26x 2.62x 12.23x 2.03% 20.38B
Weighted average by Cap. 21.89x 2.89x 11.86x 2.48%

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