Company Valuation: Ancom

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 890.7 906.5 986.3 1,024 933.4 834 - -
Change - 1.77% 8.8% 3.84% -8.87% -10.65% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 933.4 834 834 834
Change - 25.87% -24.27% 20.64% -8.87% -10.65% 0% 0%
P/E 4.59x 12.8x 12.9x 16x 11.5x 9.53x 8.77x 8.76x
PBR - 1.85x 1.81x 1.71x 1.5x 1.08x 1.01x 1.01x
PEG - -0.2x 2.66x -0.6x 0.4x 0.8x 1.02x 47.58x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.48x 0.4x 0.39x 0.37x
EV / Revenue - 0x 0x 0x 0x 0.4x 0.39x 0.37x
EV / EBITDA - 0x 0x 0x 0x 4.57x 4.53x 4.43x
EV / EBIT - 0x 0x 0x 0x 5.75x 5.46x 5.39x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.00995 0.00995 0.00995 0.0195 0.015 0.015 0.0125
Rate of return - 1.03% 0.97% 1.04% 2.22% 1.85% 1.85% 1.54%
EPS 2 0.2258 0.076 0.0797 0.0596 0.0764 0.085 0.0923 0.0925
Distribution rate - 13.1% 12.5% 16.7% 25.5% 17.6% 16.2% 13.5%
Net sales 1 - 2,043 1,996 1,875 1,931 2,070 2,162 2,245
EBITDA 1 - 137.1 171.8 121.8 176.6 182.4 184.2 188.2
EBIT 1 - 116 131.1 118.7 142.4 145 152.7 154.6
Net income 1 68.18 75.13 81.47 63.49 81.44 92.27 100.3 102.2
Net Debt - 214.6 -137.3 - - - - -
Reference price 2 1.0367 0.9700 1.0300 0.9550 0.8800 0.8100 0.8100 0.8100
Nbr of stocks (in thousands) 8,59,164 9,34,508 9,57,559 10,72,459 10,60,667 10,42,515 - -
Announcement Date 18/07/22 27/09/23 18/07/24 17/07/25 21/07/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.53x - - 1.85% 21Cr
19.14x3.37x9.58x2.12% 6.83TCr
12.39x0.94x7.82x4.35% 5.03TCr
52.79x8.42x35.88x1.03% 1.58TCr
12.39x0.85x6.08x2.87% 1.36TCr
5.48x0.79x3.15x4.07% 1.1TCr
16.31x0.74x8.11x2.99% 1.01TCr
10.76x0.72x4.78x3.03% 975.3Cr
35.71x1.64x8.7x2.13% 875.19Cr
28.51x3.84x16.93x0.4% 728.92Cr
Average 20.30x 2.37x 11.22x 2.48% 1.95TCr
Weighted average by Cap. 19.40x 2.50x 10.57x 2.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ancom

Historical PBR trend

Valuation ratios - PBR - Ancom

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ancom

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ancom


Year-on-year evolution of the Yield

Valuation ratios - Yield - Ancom