Company Valuation: iFAST Corporation Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,326 1,711 2,428 2,208 2,891 2,453 - -
Change - -26.43% 41.86% -9.06% 30.94% -15.17% - -
Enterprise Value (EV) 1 2,301 1,587 2,131 1,642 2,397 1,965 2,083 2,033
Change - -31.04% 34.3% -22.92% 45.97% -18.04% 6.03% -2.42%
P/E 78.7x 274x 88.5x 34.1x 29.4x 20.3x 16.7x 14.8x
PBR 18.1x 7.69x 9.7x 6.97x 7.23x 4.99x 4.09x 3.37x
PEG - -3.4x 0x 0x 0.6x 0.9x 0.8x 1.2x
Capitalization / Revenue 10.8x 8.34x 10x 6.5x 5.62x 4.27x 3.6x 3.21x
EV / Revenue 10.6x 7.73x 8.79x 4.84x 4.66x 3.42x 3.06x 2.66x
EV / EBITDA 42.3x 43x 35.2x 14.6x 15.5x 10.4x 9.82x 8.29x
EV / EBIT 63.8x 98.4x 57.4x 19.4x 19.8x 13.2x 11.2x 9.34x
EV / FCF - 49x 8.47x 2.54x 4.61x 2.71x 2.4x 6.61x
FCF Yield - 2.04% 11.8% 39.3% 21.7% 36.8% 41.7% 15.1%
Dividend per Share 2 0.048 0.048 0.048 0.059 0.084 0.12 0.1415 0.1653
Rate of return 0.57% 0.82% 0.58% 0.8% 0.88% 1.5% 1.77% 2.07%
EPS 2 0.1067 0.0213 0.0928 0.2172 0.3242 0.395 0.4801 0.5395
Distribution rate 45% 225% 51.7% 27.2% 25.9% 30.4% 29.5% 30.6%
Net sales 1 216.2 205.3 242.5 339.5 514.7 573.9 680.8 764.9
EBITDA 1 54.44 36.93 60.61 112.4 154.3 189.7 212.3 245.2
EBIT 1 36.03 16.12 37.14 84.6 121.2 149 185.8 217.7
Net income 1 30.63 5.349 28.27 66.63 100 121 148.7 168
Net Debt 1 -25.83 -124.9 -297.1 -565.5 -493.7 -487.7 -369.3 -419.6
Reference price 2 8.400 5.840 8.210 7.410 9.520 8.000 8.000 8.000
Nbr of stocks (in thousands) 276,947 293,046 295,703 297,959 303,685 306,567 - -
Announcement Date 2/14/22 2/14/23 2/21/24 2/12/25 2/12/26 - - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.28x3.43x10.37x1.5% 1.92B
16.71x3.55x7.89x1.6% 90.83B
42.82x14.64x27.13x-.--% 83.47B
23.98x6.99x13.43x-.--% 32.69B
37.23x18.7x31.52x2.25% 23.52B
34.62x3.69x11.88x-.--% 23.45B
71.83x5.86x24.83x-.--% 20.37B
5.5x2.79x6.64x4.7% 19.01B
7.14x - - 8.86% 17.13B
10.89x-1.24x-2.19x-.--% 14.21B
Average 27.10x 6.49x 14.61x 1.89% 32.66B
Weighted average by Cap. 28.93x 7.95x 16.35x 1.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - iFAST Corporation Ltd.

Historical PBR trend

Valuation ratios - PBR - iFAST Corporation Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - iFAST Corporation Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - iFAST Corporation Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - iFAST Corporation Ltd.
  1. Stock Market
  2. Stocks
  3. AIY Stock
  4. Valuation iFAST Corporation Ltd.