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 21,140 - -
Change - 0.97% 11.72% 33.54% 17.77% -2.99% - -
Enterprise Value (EV) 12,283 12,402 13,856 18,503 21,791 21,140 21,140 21,140
Change - 0.97% 11.72% 33.54% 17.77% -2.99% 0% 0%
P/E 8.15x 7.16x 7.42x 9.25x 10.4x 9.84x 9.24x 8.71x
PBR 0.73x 0.68x 0.71x 0.9x 1.01x 0.94x 0.91x 0.88x
PEG - 0.5x 0.95x 1.28x 2.13x 4.66x 1.43x 1.42x
Capitalization / Revenue 2.66x 2.73x 3.04x 3.84x 4.32x 3.96x 3.76x 3.57x
EV / Revenue 0x 0x 0x 0x 0x 3.96x 3.76x 3.57x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.17x 6.75x 6.37x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.05 0.183 0.226 0.302 0.35 0.3942 0.5152 0.5428
Rate of return 1.35% 4.88% 5.39% 5.39% 5.31% 6.18% 8.07% 8.51%
EPS 2 0.4554 0.5241 0.5649 0.6056 0.6351 0.6485 0.6906 0.7328
Distribution rate 11% 34.9% 40% 49.9% 55.1% 60.8% 74.6% 74.1%
Net sales 1 4,621 4,538 4,555 4,821 5,049 5,343 5,625 5,919
EBITDA - - - - - - - -
EBIT 1 2,527 2,539 2,504 2,623 2,746 2,950 3,132 3,319
Net income 1 1,503 1,735 1,868 2,001 2,101 2,147 2,285 2,423
Net Debt - - - - - - - -
Reference price 2 3.710 3.750 4.190 5.600 6.590 6.380 6.380 6.380
Nbr of stocks (in thousands) 33,10,813 33,07,108 33,06,844 33,04,066 33,06,735 33,13,480 - -
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.($)
9.84x - - 6.18% 518.05Cr
13.07x - - 1.92% 88TCr
6.38x - - 4.86% 42TCr
11.77x - - 2.19% 38TCr
6.76x - - 4.69% 36TCr
12.16x - - 4.28% 34TCr
6.31x - - 4.89% 34TCr
6.89x - - 4.62% 30TCr
17.25x - - 2.44% 27TCr
14.75x - - 2.67% 27TCr
Average 10.52x 3.87% 35.59TCr
Weighted average by Cap. 10.70x 3.41%

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