Company Valuation: Infomina

Data adjusted to current consolidation scope
Fiscal Period: May 2023 2024 2025 2026 2027 2028
Market Cap 1 907.9 853.8 426.9 1,022 - -
Change - -5.96% -50% 139.34% - -
Enterprise Value (EV) 1 831.5 789.8 426.9 560 905.9 880.2
Change - -5.01% -45.95% 31.18% -3.57% -2.84%
P/E 20.7x 25.8x 20.2x 20.2x 23.3x 20.6x
PBR 8.03x 5.97x - 4.08x 5.26x 4.44x
PEG 0x -1.1x -0.6x 0.4x 0.8x 1.6x
Capitalization / Revenue 3.61x 3.79x 2.17x 2.38x 3.29x 3x
EV / Revenue 3.31x 3.51x 2.17x 2.01x 2.92x 2.59x
EV / EBITDA 16.2x 17.8x 14.2x 12.1x 16x 13.9x
EV / EBIT 16.8x 18.6x - 13.1x 16.7x 14.7x
EV / FCF -36.6x - - 14.6x 18.1x 22x
FCF Yield -2.73% - - 6.85% 5.52% 4.54%
Dividend per Share 2 - - - 0.014 0.021 0.0223
Rate of return - - - 0.82% 1.23% 1.31%
EPS 2 0.0728 0.055 0.0351 0.0545 0.0733 0.083
Distribution rate - - - 25% 28.6% 26.9%
Net sales 1 251.3 225.2 196.7 278 310.7 340.3
EBITDA 1 51.19 44.38 30.1 46.23 56.5 63.4
EBIT 1 49.6 42.54 - 42.84 54.15 60
Net income 1 40.88 33.05 21.08 35.15 44.03 49.67
Net Debt 1 -76.41 -63.95 - -101.4 -115.8 -141.5
Reference price 2 1.510 1.420 0.710 1.710 1.710 1.710
Nbr of stocks (in thousands) 601,250 601,250 601,250 597,491 - -
Announcement Date 31/07/23 25/07/24 23/07/25 22/07/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.75x3.56x19.86x0.87% 236M
22.15x3.63x12.69x3% 212B
-132.16x18.37x101.7x-.--% 118B
13.08x1.46x7.67x3.67% 108B
13.48x2.45x9.24x6.1% 78.59B
19.72x5.2x12.78x2.88% 58.2B
22.67x1.87x11.67x1.29% 44.4B
13.12x1.89x8x5.94% 42.26B
20.9x1.59x10.12x0.89% 40.58B
17.14x2.21x10.28x5.04% 35.52B
Average 3.88x 4.22x 20.40x 2.97% 73.84B
Weighted average by Cap. -5.83x 5.29x 25.29x 2.98%

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