Valuation Inta Bina Group

Equities

Market Closed - BURSA MALAYSIA Other stock markets 09:50:01 08/07/2025 BST			5-day change	1st Jan Change
0.4500 ^MYR	+1.12%		+1.12%	-9.09%

05-29	Inta Bina Closes Private Placement of Shares	MT
05-23	Inta Bina Group Berhad Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	163.3	141.8	120.4	139.6	273.2	274.1	-	-
Change	-	-13.11%	-15.09%	15.92%	95.71%	0.31%	-	-
Enterprise Value (EV) ¹	163.3	131.9	133	104.1	270.9	262.5	216.4	178.7
Change	-	-19.22%	0.88%	-21.77%	160.28%	-3.11%	-17.56%	-17.42%
P/E ratio	20.2x	11.9x	12.7x	6.13x	-	6.31x	5.53x	5.23x
PBR	-	-	-	-	-	113x	102x	91.8x
PEG	-	0.3x	-0.6x	0x	-	-	0.4x	0.93x
Capitalization / Revenue	0.58x	0.42x	0.26x	0.21x	0.4x	0.31x	0.29x	0.27x
EV / Revenue	0.58x	0.39x	0.29x	0.16x	0.39x	0.3x	0.23x	0.17x
EV / EBITDA	6.63x	4.42x	4.68x	2.19x	4.39x	3.38x	2.47x	1.91x
EV / EBIT	9.84x	6.63x	7.94x	2.88x	5.59x	4.21x	3.1x	2.43x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0085	0.01	0.0075	0.015	0.02	0.0225	0.0255	0.0285
Rate of return	2.79%	3.77%	3.33%	5.77%	4.04%	5%	5.67%	6.33%
EPS ²	0.0151	0.0222	0.0177	0.0424	-	0.0713	0.0814	0.086
Distribution rate	56.3%	45%	42.4%	35.4%	-	31.6%	31.3%	33.1%
Net sales ¹	280.3	336	466.3	650.1	690.8	872.8	959.6	1,022
EBITDA ¹	24.61	29.81	28.42	47.52	61.66	77.7	87.7	93.5
EBIT ¹	16.59	19.9	16.75	36.12	48.47	62.3	69.75	73.55
Net income ¹	8.08	11.78	9.492	22.87	33.18	42.75	48.65	51.55
Net Debt ¹	-	-9.974	12.6	-35.53	-2.34	-11.6	-57.7	-95.4
Reference price ²	0.3050	0.2650	0.2250	0.2600	0.4950	0.4500	0.4500	0.4500
Nbr of stocks (in thousands)	535,259	535,259	535,259	536,939	551,954	609,016	-	-
Announcement Date	24/02/21	21/02/22	27/02/23	26/02/24	26/02/25	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTA BINA GROUP	6.24x	0.3x	3.34x	5.06%	63.97M
DR HORTON	11.34x	1.23x	8.57x	1.21%	40.23B
PULTEGROUP, INC.	9.38x	1.26x	6.77x	0.81%	21.67B
DAIWA HOUSE INDUSTRY CO., LTD.	10.37x	0.91x	8.18x	3.44%	20.75B
SEKISUI HOUSE, LTD.	8.73x	0.77x	8.26x	4.55%	14.1B
TOLL BROTHERS, INC.	8.32x	1.16x	6.25x	0.84%	11.42B
BARRATT REDROW PLC	18.06x	0.97x	9.3x	3.91%	8.18B
SEKISUI CHEMICAL CO., LTD.	13.1x	0.78x	5.98x	3.14%	7.23B
TAYLOR MORRISON HOME CORPORATION	7.49x	0.97x	6.46x	-	6.28B
SUMITOMO FORESTRY CO., LTD.	7.65x	0.54x	5.9x	4.29%	5.95B
Average	10.07x	0.89x	6.90x	3.03%	13.59B
Weighted average by Cap.	10.51x	1.05x	7.68x	2.25%