Valuation Ajinomoto (Malaysia)

Equities

Market Closed - BURSA MALAYSIA Other stock markets 02:20:03 11/05/2026 pm IST			5-day change	1st Jan Change
12.56 ^MYR	-0.32%		+1.45%	-8.05%

26/02	Ajinomoto (Malaysia) posts quarterly revenue 182 million RGT	RE
26/02	Ajinomoto Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	790.4	965.5	881.6	971.6	1,131	886.4
Change	-	22.15%	-8.69%	10.21%	16.4%	-21.61%
Enterprise Value (EV) ¹	556.1	847	857.7	991.9	739.7	591.3
Change	-	52.31%	1.27%	15.65%	-25.43%	-20.06%
P/E ratio	13.2x	20.8x	51.9x	35.3x	2.82x	17.8x
PBR	1.59x	1.88x	1.74x	1.84x	1.22x	1.08x
PEG	-	-0.9x	-0.8x	0.6x	0x	-0.2x
Capitalization / Revenue	1.71x	2.18x	1.82x	1.61x	1.78x	1.3x
EV / Revenue	1.2x	1.91x	1.77x	1.64x	1.16x	0.86x
EV / EBITDA	6.57x	11.5x	21.3x	29.2x	9.24x	6.68x
EV / EBIT	8.2x	14.9x	39.3x	62.2x	12.7x	9.02x
EV / FCF	-5.71x	-24.8x	-14.9x	-17.1x	24.7x	20.9x
FCF Yield	-17.5%	-4.03%	-6.72%	-5.85%	4.04%	4.77%
Dividend per Share ²	0.493	0.3825	0.085	0.091	0.384	0.4085
Rate of return	3.79%	2.41%	0.59%	0.57%	2.06%	2.8%
EPS ²	0.9844	0.7649	0.2795	0.4522	6.602	0.8169
Distribution rate	50.1%	50%	30.4%	20.1%	5.82%	50%
Net sales ¹	461.7	443.1	484.7	603.7	636.4	684.5
EBITDA ¹	84.61	73.33	40.19	34.01	80.09	88.56
EBIT ¹	67.83	56.74	21.83	15.95	58.11	65.58
Net income ¹	59.85	46.5	17	27.49	401.4	49.66
Net Debt ¹	-234.3	-118.5	-23.9	20.32	-391.2	-295.2
Reference price ²	13.00	15.88	14.50	15.98	18.60	14.58
Nbr of stocks (in thousands)	60,799	60,799	60,799	60,799	60,799	60,799
Announcement Date	13/08/20	13/08/21	28/07/22	28/07/23	26/07/24	28/07/25

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.($)
AJINOMOTO (MALAYSIA)	-	-	-	-	20Cr
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	28.18x	6.26x	20.18x	3.07%	3.24TCr
INTERNATIONAL FLAVORS & FRAGRANCES INC.	32.5x	2.39x	12.18x	1.98%	2.07TCr
KIKKOMAN CORPORATION	21.22x	1.67x	11.75x	1.81%	821.31Cr
ANGEL YEAST CO., LTD	18.21x	1.95x	11.8x	1.94%	488.74Cr
MEIHUA HOLDINGS GROUP CO.,LTD	11.41x	0.87x	5.91x	3.95%	386.79Cr
KEWPIE CORPORATION	21.2x	0.95x	8.81x	1.73%	348.57Cr
THE MARZETTI COMPANY	16.86x	-	-	3.47%	311.76Cr
Average	21.37x	2.35x	11.77x	2.57%	961.06Cr
Weighted average by Cap.	26.34x	3.84x	15.14x	2.57%