Company Valuation: Infinity Logistics and Transport Ventures Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 419.8 1,831 1,287 921.2 356.4 349.9
Change - 336.04% -29.7% -28.42% -61.31% -1.84%
Enterprise Value (EV) 1 436.1 1,874 1,451 1,102 555.2 551.2
Change - 329.83% -22.59% -24.05% -49.62% -0.73%
P/E 16.5x 42.3x 35.7x 50.1x 12x -68.7x
PBR 2.41x 6.9x 4.18x 2.76x 1x 1.05x
PEG - 0.7x -2.1x -1x 0.2x 1x
Capitalization / Revenue 1.88x 6.64x 3.61x 2.48x 0.75x 0.77x
EV / Revenue 1.95x 6.8x 4.07x 2.97x 1.17x 1.22x
EV / EBITDA 10.1x 31.1x 28.4x 21.7x 7.95x 14.8x
EV / EBIT 12.6x 36.4x 37x 30.4x 10.9x 37.6x
EV / FCF -119x -27.8x -32.3x -48.5x 22.6x 15.3x
FCF Yield -0.84% -3.6% -3.09% -2.06% 4.42% 6.56%
Dividend per Share 2 0.002813 - - - - -
Rate of return 1.34% - - - - -
EPS 2 0.0127 0.021 0.0174 0.00891 0.0143 -0.002467
Distribution rate 22.1% - - - - -
Net sales 1 223.7 275.6 356.9 371.1 475.8 452.7
EBITDA 1 43.07 60.32 51.14 50.89 69.86 37.15
EBIT 1 34.64 51.45 39.18 36.21 50.86 14.66
Net income 1 25.11 42.52 36.02 18.39 29.61 -5.093
Net Debt 1 16.23 43.65 164 180.8 198.8 201.3
Reference price 2 0.2099 0.8870 0.6235 0.4463 0.1727 0.1695
Nbr of stocks (in thousands) 20,00,000 20,64,000 20,64,000 20,64,000 20,64,000 20,64,000
Announcement Date 22/04/21 22/04/22 24/04/23 25/04/24 24/04/25 27/04/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.03Cr
25.36x8.07x15.84x0.79% 7.74TCr
21.77x7.03x14.42x2.07% 7.68TCr
41.9x2.91x17.35x-.--% 2.34TCr
24.22x1.02x17.31x1.73% 1.73TCr
53.75x - - - 1.24TCr
39.2x1.63x10.22x1.15% 1.14TCr
18.34x1.31x6x1.39% 990Cr
35.19x1x8.85x1.15% 597.87Cr
14.99x3.32x6x2.13% 522.48Cr
Average 30.52x 3.29x 12.00x 1.3% 2.4TCr
Weighted average by Cap. 27.60x 5.74x 14.51x 1.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1442 Stock
  4. Valuation Infinity Logistics and Transport Ventures Limited