Valuation Inta Bina Group

Equities

Market Closed - BURSA MALAYSIA Other stock markets 09:50:02 21/04/2026 BST			5-day change	1st Jan Change
0.3900 ^MYR	+1.30%		+2.63%	-1.27%

04-08	Inta Bina Group Berhad Secures Design-And-Build Contract for Eco Ardence Mixed Commercial Development	CI
04-08	Inta Bina Group's unit awarded main building works contract worth 32.4 mln rgt from Eco Ardence	RE

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	243.3	243.3	-
Change	-	-13.11%	-15.09%	15.92%	95.71%	-10.96%	0%	-
Enterprise Value (EV) ¹	163.3	131.9	133	104.1	270.9	263.9	198.6	160.3
Change	-	-19.22%	0.88%	-21.77%	160.28%	-2.58%	-16.42%	-19.29%
P/E ratio	20.2x	11.9x	12.7x	6.13x	-	5.83x	5.29x	4.4x
PBR	-	-	-	-	-	100x	83.7x	75.5x
PEG	-	0.3x	-0.6x	0x	-	-	0.5x	0.2x
Capitalization / Revenue	0.58x	0.42x	0.26x	0.21x	0.4x	0.32x	0.28x	0.25x
EV / Revenue	0.58x	0.39x	0.29x	0.16x	0.39x	0.35x	0.23x	0.16x
EV / EBITDA	6.63x	4.42x	4.68x	2.19x	4.39x	3.21x	2.35x	1.63x
EV / EBIT	9.84x	6.63x	7.94x	2.88x	5.59x	4.23x	3.1x	2.27x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0085	0.01	0.0075	0.015	0.02	0.0212	0.0238	0.0255
Rate of return	2.79%	3.77%	3.33%	5.77%	4.04%	5.52%	6.17%	6.62%
EPS ²	0.0151	0.0222	0.0177	0.0424	-	0.0677	0.0728	0.0876
Distribution rate	56.3%	45%	42.4%	35.4%	-	32.1%	32.6%	29.1%
Net sales ¹	280.3	336	466.3	650.1	690.8	750.6	859.1	977.7
EBITDA ¹	24.61	29.81	28.42	47.52	61.66	82.23	84.5	98.25
EBIT ¹	16.59	19.9	16.75	36.12	48.47	62.45	64	70.5
Net income ¹	8.08	11.78	9.492	22.87	33.18	40.29	45.12	53.95
Net Debt ¹	-	-9.974	12.6	-35.53	-2.34	21.1	-44.7	-83
Reference price ²	0.3050	0.2650	0.2250	0.2600	0.4950	0.3850	0.3850	0.3850
Nbr of stocks (in thousands)	535,259	535,259	535,259	536,939	551,954	623,797	623,797	-
Announcement Date	24/02/21	21/02/22	27/02/23	26/02/24	26/02/25	25/02/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTA BINA GROUP	5.82x	0.3x	3.18x	5.52%	60.76M
DR HORTON	14.87x	1.4x	10.75x	1.17%	44.42B
PULTEGROUP, INC.	12.61x	1.52x	8.91x	0.78%	24.41B
DAIWA HOUSE INDUSTRY CO., LTD.	10.16x	0.93x	7.85x	3.56%	19.18B
SEKISUI HOUSE, LTD.	9.89x	0.86x	9.68x	4.1%	14.39B
TOLL BROTHERS, INC.	11.55x	1.41x	8.4x	0.69%	13.96B
SEKISUI CHEMICAL CO., LTD.	14.55x	0.78x	6.16x	3.13%	6.51B
TAYLOR MORRISON HOME CORPORATION	12.05x	1.03x	8.4x	-.--%	5.86B
SUMITOMO FORESTRY CO., LTD.	8.93x	0.82x	9.8x	3.51%	5.64B
BARRATT REDROW PLC	10.62x	0.55x	5.34x	5.42%	5.1B
Average	11.11x	0.96x	7.85x	2.79%	13.95B
Weighted average by Cap.	12.45x	1.20x	9.13x	1.98%