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 20,212 - -
Change - 0.97% 11.72% 33.54% 17.77% -7.25% - -
Enterprise Value (EV) 12,283 12,402 13,856 18,503 21,791 20,212 20,212 20,212
Change - 0.97% 11.72% 33.54% 17.77% -7.25% 0% 0%
P/E 8.15x 7.16x 7.42x 9.25x 10.4x 9.47x 8.84x 8.35x
PBR 0.73x 0.68x 0.71x 0.9x 1.01x 0.9x 0.87x 0.84x
PEG - 0.5x 0.95x 1.28x 2.13x 6.5x 1.25x 1.42x
Capitalization / Revenue 2.66x 2.73x 3.04x 3.84x 4.32x 3.79x 3.59x 3.41x
EV / Revenue 0x 0x 0x 0x 0x 3.79x 3.59x 3.41x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.88x 6.43x 6.08x
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% 6.46% 8.45% 8.9%
EPS 2 0.4554 0.5241 0.5649 0.6056 0.6351 0.6444 0.6899 0.7306
Distribution rate 11% 34.9% 40% 49.9% 55.1% 61.2% 74.7% 74.3%
Net sales 1 4,621 4,538 4,555 4,821 5,049 5,334 5,633 5,925
EBITDA - - - - - - - -
EBIT 1 2,527 2,539 2,504 2,623 2,746 2,936 3,142 3,325
Net income 1 1,503 1,735 1,868 2,001 2,101 2,133 2,283 2,416
Net Debt - - - - - - - -
Reference price 2 3.710 3.750 4.190 5.600 6.590 6.100 6.100 6.100
Nbr of stocks (in thousands) 3,310,813 3,307,108 3,306,844 3,304,066 3,306,735 3,313,480 - -
Announcement Date 5/31/22 5/29/23 5/27/24 5/26/25 5/28/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.11x - - 1.91% 885B
6.2x - - 5% 414B
11.88x - - 2.19% 380B
6.6x - - 4.81% 358B
6.25x - - 4.95% 333B
11.33x - - 4.61% 316B
6.93x - - 4.58% 306B
16.87x - - 2.5% 266B
11.39x - - 2.28% 253B
Average 10.06x 3.65% 390.08B
Weighted average by Cap. 10.31x 3.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AMMB Holdings

Historical PBR trend

Valuation ratios - PBR - AMMB Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AMMB Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AMMB Holdings


Year-on-year evolution of the Yield

Valuation ratios - Yield - AMMB Holdings