Company Valuation: Infinity Logistics and Transport Ventures Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 419.8 1,831 1,287 921.2 356.4 349.9
Change - 336.04% -29.7% -28.42% -61.31% -1.84%
Enterprise Value (EV) 1 436.1 1,874 1,451 1,102 555.2 551.2
Change - 329.83% -22.59% -24.05% -49.62% -0.73%
P/E 16.5x 42.3x 35.7x 50.1x 12x -68.7x
PBR 2.41x 6.9x 4.18x 2.76x 1x 1.05x
PEG - 0.7x -2.1x -1x 0.2x 1x
Capitalization / Revenue 1.88x 6.64x 3.61x 2.48x 0.75x 0.77x
EV / Revenue 1.95x 6.8x 4.07x 2.97x 1.17x 1.22x
EV / EBITDA 10.1x 31.1x 28.4x 21.7x 7.95x 14.8x
EV / EBIT 12.6x 36.4x 37x 30.4x 10.9x 37.6x
EV / FCF -119x -27.8x -32.3x -48.5x 22.6x 15.3x
FCF Yield -0.84% -3.6% -3.09% -2.06% 4.42% 6.56%
Dividend per Share 2 0.002813 - - - - -
Rate of return 1.34% - - - - -
EPS 2 0.0127 0.021 0.0174 0.00891 0.0143 -0.002467
Distribution rate 22.1% - - - - -
Net sales 1 223.7 275.6 356.9 371.1 475.8 452.7
EBITDA 1 43.07 60.32 51.14 50.89 69.86 37.15
EBIT 1 34.64 51.45 39.18 36.21 50.86 14.66
Net income 1 25.11 42.52 36.02 18.39 29.61 -5.093
Net Debt 1 16.23 43.65 164 180.8 198.8 201.3
Reference price 2 0.2099 0.8870 0.6235 0.4463 0.1727 0.1695
Nbr of stocks (in thousands) 2,000,000 2,064,000 2,064,000 2,064,000 2,064,000 2,064,000
Announcement Date 22/04/21 22/04/22 24/04/23 25/04/24 24/04/25 27/04/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 78.94M
25.15x8.25x15.93x0.79% 76.86B
21.49x6.98x14.32x2.2% 72.41B
47.34x3.08x18.65x-.--% 24.31B
31.35x1.39x22.3x1.32% 22.55B
47.26x1.8x11.49x1.02% 12.57B
50.35x - - - 11.6B
18.13x1.32x5.93x1.42% 10.29B
40.35x1.1x9.53x1.08% 6.37B
13.82x3.17x5.73x2.31% 4.69B
Average 32.80x 3.39x 12.99x 1.27% 24.17B
Weighted average by Cap. 29.10x 5.67x 15.26x 1.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1442 Stock
  4. Valuation Infinity Logistics and Transport Ventures Limited