Company Valuation: AMMB Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 12,283 12,402 13,856 18,503 21,791 21,537 - -
Change - 0.97% 11.72% 33.54% 17.77% -1.17% - -
Enterprise Value (EV) 12,283 12,402 13,856 18,503 21,791 21,537 21,537 21,537
Change - 0.97% 11.72% 33.54% 17.77% -1.17% 0% 0%
P/E 8.15x 7.16x 7.42x 9.25x 10.4x 9.94x 9.4x 8.88x
PBR 0.73x 0.68x 0.71x 0.9x 1.01x 0.95x 0.91x 0.87x
PEG - 0.5x 0.95x 1.28x 2.13x 3.39x 1.63x 1.5x
Capitalization / Revenue 2.66x 2.73x 3.04x 3.84x 4.32x 4.01x 3.83x 3.64x
EV / Revenue 0x 0x 0x 0x 0x 4.01x 3.83x 3.64x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.19x 6.94x 6.46x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.05 0.183 0.226 0.302 0.35 0.3791 0.4071 0.4353
Rate of return 1.35% 4.88% 5.39% 5.39% 5.31% 5.83% 6.26% 6.7%
EPS 2 0.4554 0.5241 0.5649 0.6056 0.6351 0.6537 0.6914 0.7324
Distribution rate 11% 34.9% 40% 49.9% 55.1% 58% 58.9% 59.4%
Net sales 1 4,621 4,538 4,555 4,821 5,049 5,366 5,616 5,914
EBITDA - - - - - - - -
EBIT 1 2,527 2,539 2,504 2,623 2,746 2,996 3,101 3,333
Net income 1 1,503 1,735 1,868 2,001 2,101 2,164 2,286 2,420
Net Debt - - - - - - - -
Reference price 2 3.710 3.750 4.190 5.600 6.590 6.500 6.500 6.500
Nbr of stocks (in thousands) 33,10,813 33,07,108 33,06,844 33,04,066 33,06,735 33,13,358 - -
Announcement Date 31/05/22 29/05/23 27/05/24 26/05/25 28/05/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.94x - - 5.83% 525.84Cr
13.53x - - 1.85% 91TCr
13.12x - - 1.94% 43TCr
5.8x - - 5.35% 38TCr
12.39x - - 4.17% 34TCr
19.02x - - 2.24% 30TCr
5.44x - - 5.61% 29TCr
12.1x - - 2.18% 27TCr
5.81x - - 5.39% 26TCr
14.14x - - 2.8% 24TCr
Average 11.13x 3.73% 34.19TCr
Weighted average by Cap. 11.65x 3.2%

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

  1. Stock Market
  2. Stocks
  3. 1015 Stock
  4. Valuation AMMB Holdings