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 4,756 - -
Change - 18% 41.83% 20.04% 13.73% 17.5% - -
Enterprise Value (EV) 1,772 2,091 2,965 3,559 4,048 4,756 4,756 4,756
Change - 18% 41.83% 20.04% 13.73% 17.5% 0% 0%
P/E Ratio 11.2x 13.2x - 8.61x 11.2x 6.53x 12x 11.6x
PBR 0.46x 0.56x 0.74x - 0.91x 0.92x 0.85x 0.82x
PEG - 20.98x - - -0.9x 0x -0.3x 3.87x
Capitalization / Revenue 1.9x 1.62x 1.86x - 2.12x 2.33x 2.26x 2.16x
EV / Revenue 0x 0x 0x - 0x 2.33x 2.26x 2.16x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x - 0x 3.73x 5.71x 5.39x
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% - - 3.35% 3.35% 3.35%
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 2.390 2.390 2.390
Nbr of stocks (in thousands) 2,033,826 2,027,567 2,021,721 1,992,147 1,990,732 1,989,987 - -
Announcement Date 2/25/22 2/22/23 2/29/24 2/26/25 2/27/26 - - -
1MYR in Million2MYR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.58x - - 3.32% 1.18B
16.35x15.63x16.26x4.79% 13.96B
18.85x13.65x16.71x1.44% 8.92B
49.18x14.79x25.26x0.19% 6.48B
22.11x11.4x15.95x1.69% 3.8B
186.69x15.63x22x2.28% 3.15B
11.68x6.49x8.66x3.95% 2.71B
15.41x5.92x7.86x12.93% 2.64B
12.32x6.63x10.8x-.--% 2.52B
Average 37.69x 11.27x 15.44x 3.4% 5.04B
Weighted average by Cap. 33.04x 13.09x 16.77x 3.16%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!