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 2,548 - -
Change - -26.43% 41.86% -9.06% 30.94% -11.88% - -
Enterprise Value (EV) 1 2,301 1,587 2,131 1,642 2,397 2,220 1,927 2,128
Change - -31.04% 34.3% -22.92% 45.97% -7.39% -13.22% 10.44%
P/E 78.7x 274x 88.5x 34.1x 29.4x 20.8x 17.2x 15.4x
PBR 18.1x 7.69x 9.7x 6.97x 7.23x 5.2x 4.23x 3.5x
PEG - -3.4x 0x 0x 0.6x 0.9x 0.8x 1.3x
Capitalization / Revenue 10.8x 8.34x 10x 6.5x 5.62x 4.17x 3.7x 3.33x
EV / Revenue 10.6x 7.73x 8.79x 4.84x 4.66x 3.63x 2.8x 2.78x
EV / EBITDA 42.3x 43x 35.2x 14.6x 15.5x 12.2x 8.92x 8.68x
EV / EBIT 63.8x 98.4x 57.4x 19.4x 19.8x 14.9x 10.4x 9.78x
EV / FCF - 49x 8.47x 2.54x 4.61x 3.07x 2.22x 6.92x
FCF Yield - 2.04% 11.8% 39.3% 21.7% 32.6% 45.1% 14.5%
Dividend per Share 2 0.048 0.048 0.048 0.059 0.084 0.12 0.1387 0.1653
Rate of return 0.57% 0.82% 0.58% 0.8% 0.88% 1.44% 1.67% 1.99%
EPS 2 0.1067 0.0213 0.0928 0.2172 0.3242 0.3998 0.4834 0.5395
Distribution rate 45% 225% 51.7% 27.2% 25.9% 30% 28.7% 30.6%
Net sales 1 216.2 205.3 242.5 339.5 514.7 611.1 689 764.9
EBITDA 1 54.44 36.93 60.61 112.4 154.3 181.5 215.9 245.2
EBIT 1 36.03 16.12 37.14 84.6 121.2 149.3 185.9 217.7
Net income 1 30.63 5.349 28.27 66.63 100 122.3 149.3 168
Net Debt 1 -25.83 -124.9 -297.1 -565.5 -493.7 -327.3 -620.8 -419.6
Reference price 2 8.400 5.840 8.210 7.410 9.520 8.310 8.310 8.310
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.79x3.63x12.23x1.44% 1.99B
52.09x17.99x33.38x-.--% 99.93B
13.93x2.89x6.43x1.93% 75.57B
22.17x6.1x11.72x-.--% 30.41B
35.35x3.76x12x-.--% 23.76B
34.63x17.41x28.56x2.46% 22.09B
77.24x6.18x26.41x-.--% 21.15B
6.97x - - 9.06% 17.49B
4.97x2.65x6.3x5.42% 17.07B
11.44x-1.02x-1.8x-.--% 14.92B
Average 27.96x 6.62x 15.03x 2.03% 32.44B
Weighted average by Cap. 32.65x 9.27x 18.76x 1.4%

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. AIY Stock
  4. Valuation iFAST Corporation Ltd.