Company Valuation: Ancom

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 890.7 906.5 986.3 1,024 930.5 - -
Change - 1.77% 8.8% 3.84% -9.15% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 930.5 930.5 930.5
Change - 25.87% -24.27% 20.64% -9.15% 0% 0%
P/E Ratio 4.61x 12.8x 13x 16.1x 11.7x 9.91x 9.72x
PBR - 1.86x 1.82x 1.72x 1.35x 1.25x 1.09x
PEG - -0.2x 2.68x -0.6x 0.4x 0.6x 5.14x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.47x 0.45x 0.4x
EV / Revenue - 0x 0x 0x 0.47x 0.45x 0.4x
EV / EBITDA - 0x 0x 0x 5.86x 5.14x 4.99x
EV / EBIT - 0x 0x 0x 6.97x 6.16x 6.1x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.0099 0.0099 0.0099 0.0203 0.022 0.02
Rate of return - 1.02% 0.96% 1.04% 2.32% 2.51% 2.29%
EPS 2 0.2246 0.0756 0.0793 0.0593 0.075 0.0883 0.09
Distribution rate - 13.1% 12.5% 16.7% 27.1% 24.9% 22.2%
Net sales 1 - 2,043 1,996 1,875 1,968 2,083 2,312
EBITDA 1 - 137.1 171.8 121.8 158.8 181.1 186.5
EBIT 1 - 116 131.1 118.7 133.4 151 152.5
Net income 1 68.18 75.13 81.47 63.49 82.2 96.77 103.1
Net Debt - 214.6 -137.3 - - - -
Reference price 2 1.0367 0.9700 1.0300 0.9550 0.8750 0.8750 0.8750
Nbr of stocks (in thousands) 859,164 934,508 957,559 1,072,459 1,063,455 - -
Announcement Date 7/18/22 9/27/23 7/18/24 7/17/25 - - -
1MYR in Million2MYR
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.67x - - 2.32% 229M
26.44x4.43x12.68x1.55% 79.34B
17.05x0.92x7.88x4.67% 48.82B
63.17x10.33x43.48x0.87% 15.93B
16.72x1.03x7.83x2.3% 14.88B
16.7x0.69x8.03x3.21% 9.3B
7.39x0.8x3.9x-.--% 8.9B
32.51x0.79x7.07x3.1% 8.77B
35.5x4.62x20.52x0.33% 8.23B
29.37x1.46x7.93x2.48% 7.64B
Average 25.65x 2.79x 13.26x 2.08% 20.2B
Weighted average by Cap. 25.79x 3.20x 12.89x 2.37%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!