Company Valuation: ICT ZONE25

Data adjusted to current consolidation scope
Fiscal Period: January 2025 2026 2027 2028 2029
Market Cap 1 165.6 143.2 194.9 - -
Change - -13.54% 36.11% - -
Enterprise Value (EV) 1 165.6 212.5 250.8 252.4 226.6
Change - 28.34% 17.99% 0.64% -10.22%
P/E 16.8x 8.37x 8.45x 7.21x 5.83x
PBR - - - - -
PEG - 0.2x 0.2x 0.4x 0.2x
Capitalization / Revenue - 0.77x 0.77x 0.67x 0.55x
EV / Revenue - 1.14x 0.99x 0.87x 0.63x
EV / EBITDA - 2.29x 1.86x 1.42x 0.96x
EV / EBIT - 8.12x 6.99x 6.08x 4.46x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 0.003 0.006 0.007 0.008
Rate of return - 1.67% 2.45% 2.86% 3.27%
EPS 2 0.0149 0.0215 0.029 0.034 0.042
Distribution rate - 14% 20.7% 20.6% 19%
Net sales 1 - 187 252.8 291.2 357.3
EBITDA 1 - 92.96 134.7 178.1 235.4
EBIT 1 - 26.18 35.9 41.5 50.8
Net income 1 8.795 16.11 22.9 26.8 33.6
Net Debt 1 - 69.36 55.9 57.5 31.7
Reference price 2 0.2500 0.1800 0.2450 0.2450 0.2450
Nbr of stocks (in thousands) 662,453 795,453 795,453 - -
Announcement Date 3/24/25 3/12/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.93x0.94x1.77x2.61% 44.81M
21.6x3.56x12.43x3.08% 207B
21.58x4.56x11.19x0.77% 185B
-607.69x43.23x177.59x-.--% 125B
-129.95x18.06x99.96x-.--% 116B
13.16x1.47x7.72x3.65% 108B
13.16x2.39x9.01x6.24% 76.63B
19.26x5.15x12.66x2.91% 57.36B
-16.8x7.28x12.38x-.--% 47.39B
22.08x1.83x11.56x1.41% 43.4B
Average -63.57x 8.85x 35.63x 2.07% 96.78B
Weighted average by Cap. -81.81x 10.51x 43.30x 1.95%

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. 0358 Stock
  4. Valuation ICT ZONE25