Company Valuation: Ann Joo Resources

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 987.8 611.9 600.7 586 403.5 357.9 - -
Change - -38.06% -1.83% -2.45% -31.14% -11.3% - -
Enterprise Value (EV) 987.8 611.9 600.7 1,906 403.5 357.9 357.9 357.9
Change - -38.06% -1.83% 217.38% -78.83% -11.3% 0% 0%
P/E 4.79x -4.73x -283x -2.06x -1.58x 2.49x 2.37x 2.2x
PBR 0.77x - 0.52x 0.57x - - - -
PEG - 0x 2.9x -0x 0.2x -0x 0.49x 0.28x
Capitalization / Revenue 0.41x 0.2x 0.24x 0.23x 0.19x 0.28x 0.26x 0.26x
EV / Revenue 0x 0x 0x 0x 0x 0.28x 0.26x 0.26x
EV / EBITDA 0x -0x 0x -0x -0x 1.67x 1.62x 1.52x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1163 - - - - - 0.015 0.02
Rate of return 6.39% - - - - - 2.94% 3.92%
EPS 2 0.38 -0.2302 -0.00378 -0.4054 -0.3645 0.205 0.215 0.232
Distribution rate 30.6% - - - - - 6.98% 8.62%
Net sales 1 2,396 3,035 2,508 2,526 2,172 1,284 1,355 1,381
EBITDA 1 345.1 -113.2 59.48 -164.7 -133.4 213.9 221.3 234.8
EBIT 284.7 - -3.43 - - - - -
Net income 1 242.9 -132.6 -2.172 -284.5 -255.8 129.3 135.4 146.3
Net Debt - - - 1,320 - - - -
Reference price 2 1.8200 1.0900 1.0700 0.8350 0.5750 0.5100 0.5100 0.5100
Nbr of stocks (in thousands) 542,736 561,349 561,375 701,737 701,740 701,752 - -
Announcement Date 2/28/22 4/28/23 2/28/24 2/27/25 2/27/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2.49x - - -.--% 87.61M
8.53x1.8x4.66x7.45% 58.62B
13.09x1.43x7.47x0.93% 54.54B
14.73x0.84x6.87x0.97% 48.61B
13.87x2.33x5.32x4.43% 34.61B
13.96x1.5x8.69x0.91% 33.25B
20.08x1.77x9.78x0.58% 31.23B
12.82x1.15x6.93x2.34% 23.26B
11.39x0.75x6.63x3.75% 21.29B
17.17x1.24x11.27x1.24% 20.44B
Average 12.81x 1.42x 7.51x 2.26% 32.59B
Weighted average by Cap. 13.48x 1.47x 7.14x 2.75%

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

  1. Stock Market
  2. Stocks
  3. ANNJOO Stock
  4. Valuation Ann Joo Resources