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 4.59x 12.8x 12.9x 16x 11.5x 10.1x 9.29x
PBR - 1.85x 1.81x 1.71x 1.5x 1.26x 1.1x
PEG - -0.2x 2.66x -0.6x 0.4x 0.6x 1.01x
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 - 0.00995 0.00995 0.00995 0.0202 0.0166 0.0166
Rate of return - 1.03% 0.97% 1.04% 2.31% 1.89% 1.89%
EPS 2 0.2258 0.076 0.0797 0.0596 0.0764 0.0862 0.0942
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.($)
11.6x - - 2.34% 225M
20.98x3.77x10.66x1.89% 74.52B
12.92x0.91x7.61x4.52% 50.38B
58.9x9.52x40.37x0.93% 17.77B
13.84x0.9x6.39x2.65% 14.42B
13.77x0.75x5.13x2.68% 10.18B
15.86x0.72x7.85x3.07% 10.14B
36.54x1.73x9.14x2.01% 9.66B
32.49x4.43x18.98x0.36% 8.09B
5.37x0.69x3.19x-.--% 7.39B
Average 22.23x 2.60x 12.15x 2.05% 20.28B
Weighted average by Cap. 21.80x 2.87x 11.77x 2.49%

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