Company Valuation: IGB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,772 2,091 2,965 3,559 4,048 4,634 - -
Change - 18% 41.83% 20.04% 13.73% 14.47% - -
Enterprise Value (EV) 1,772 2,091 2,965 3,559 4,048 4,634 4,634 4,634
Change - 18% 41.83% 20.04% 13.73% 14.47% 0% 0%
P/E 11.2x 13.2x - 8.61x 11.2x 6.37x 11.7x 11.3x
PBR 0.46x 0.56x 0.74x - 0.91x 0.9x 0.83x 0.8x
PEG - 20.98x - - -0.9x 0x -0.3x 3.77x
Capitalization / Revenue 1.9x 1.62x 1.86x - 2.12x 2.27x 2.2x 2.11x
EV / Revenue 0x 0x 0x - 0x 2.27x 2.2x 2.11x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x - 0x 3.63x 5.56x 5.25x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0667 0.0444 0.0333 - - 0.08 0.08 0.08
Rate of return 7.65% 4.31% 2.27% - - 3.43% 3.43% 3.43%
EPS 2 0.0779 0.0784 - 0.2074 0.1813 0.366 0.2 0.206
Distribution rate 85.6% 56.7% - - - 21.9% 40% 38.8%
Net sales 1 930.1 1,291 1,597 - 1,912 2,044 2,105 2,200
EBITDA - - - - - - - -
EBIT 1 469.8 478.3 730.8 - 867.7 1,275 833.3 882.5
Net income 1 161.8 159.1 - 416.2 361 729.3 398.3 409.6
Net Debt - - - - - - - -
Reference price 2 0.871 1.031 1.467 1.787 2.033 2.330 2.330 2.330
Nbr of stocks (in thousands) 2,033,826 2,027,567 2,021,721 1,992,147 1,990,732 1,988,666 - -
Announcement Date 2/25/22 2/22/23 2/29/24 2/26/25 2/27/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
60.96x - - - 65.33B
12.7x4.44x11.39x3.79% 40.21B
8.31x1.48x8.22x4.26% 27.66B
5.6x0.73x1.5x8.79% 27.38B
17.12x3.86x15.52x1.43% 26.33B
13.33x3.03x14.51x2.62% 24.52B
8.85x3.13x7.29x-.--% 20.95B
10.03x1.96x8.09x4.19% 20.16B
7.65x0.85x3.08x2.92% 19.56B
Average 16.06x 2.43x 8.70x 3.5% 30.23B
Weighted average by Cap. 22.75x 2.60x 9.03x 3.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - IGB

Historical PBR trend

Valuation ratios - PBR - IGB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - IGB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - IGB


Year-on-year evolution of the Yield

Valuation ratios - Yield - IGB