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 1,024 884.2 - -
Change - 1.77% 8.8% 3.84% -13.67% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 884.2 884.2 884.2
Change - 25.87% -24.27% 20.64% -13.67% 0% 0%
P/E 4.61x 12.8x 13x 16.1x 11.2x 9.51x 9.33x
PBR - 1.86x 1.82x 1.72x 1.29x 1.2x 1.05x
PEG - -0.2x 2.68x -0.6x 0.4x 0.5x 4.93x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.45x 0.42x 0.38x
EV / Revenue - 0x 0x 0x 0.45x 0.42x 0.38x
EV / EBITDA - 0x 0x 0x 5.57x 4.88x 4.74x
EV / EBIT - 0x 0x 0x 6.63x 5.86x 5.8x
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% 2.42% 2.62% 2.38%
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 0.8400 0.8400 0.8400
Nbr of stocks (in thousands) 859,164 934,508 957,559 1,072,459 1,052,642 - -
Announcement Date 7/18/22 9/27/23 7/18/24 7/17/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.2x - - 2.42% 217M
22.16x4.1x11.12x1.72% 80.23B
16.64x0.9x7.68x4.78% 47.11B
67.35x11.03x46.41x0.82% 17.08B
15.35x0.98x7.26x2.42% 15.55B
13.95x0.76x5.3x2.78% 9.8B
16.18x0.69x7.9x3.29% 9.28B
37.42x4.86x21.45x0.35% 8.7B
53.6x - - 0.56% 8.4B
28.63x1.48x7.95x2.44% 7.73B
Average 28.25x 3.10x 14.38x 2.16% 20.41B
Weighted average by Cap. 25.66x 3.29x 12.96x 2.45%

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