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 1,024 894.7 - -
Change - 1.77% 8.8% 3.84% -12.64% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 894.7 894.7 894.7
Change - 25.87% -24.27% 20.64% -12.64% 0% 0%
P/E 4.61x 12.8x 13x 16.1x 11.3x 9.62x 9.44x
PBR - 1.86x 1.82x 1.72x 1.31x 1.21x 1.06x
PEG - -0.2x 2.68x -0.6x 0.4x 0.5x 4.99x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.45x 0.43x 0.39x
EV / Revenue - 0x 0x 0x 0.45x 0.43x 0.39x
EV / EBITDA - 0x 0x 0x 5.63x 4.94x 4.8x
EV / EBIT - 0x 0x 0x 6.7x 5.93x 5.87x
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% 2.39% 2.59% 2.35%
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 0.8500 0.8500 0.8500
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.33x - - 2.39% 219M
23.83x4.4x12.05x1.62% 84.94B
16.48x0.89x7.63x4.83% 46.58B
68.14x11.16x46.96x0.82% 17.25B
15.79x1x7.38x2.36% 15.76B
14.48x0.77x5.41x2.68% 10.11B
16.15x0.69x7.89x3.3% 9.25B
37.65x4.91x21.62x0.34% 8.79B
49.82x - - 0.6% 7.8B
28.22x1.47x7.86x2.47% 7.61B
Average 28.19x 3.16x 14.60x 2.14% 20.83B
Weighted average by Cap. 26.16x 3.45x 13.40x 2.39%

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