Company Valuation: Infomina

Data adjusted to current consolidation scope
Fiscal Period: May 2023 2024 2025 2026 2027 2028
Market Cap 1 907.9 853.8 426.9 631.3 - -
Change - -5.96% -50% 47.89% - -
Enterprise Value (EV) 1 831.5 789.8 426.9 549.1 531.5 515.2
Change - -5.01% -45.95% 28.62% -3.2% -3.07%
P/E 20.7x 25.8x 20.2x 18.8x 14.2x 13.3x
PBR 8.03x 5.97x - 3.56x 2.96x 2.56x
PEG 0x -1.1x -0.6x 0.3x 0.4x 1.97x
Capitalization / Revenue 3.61x 3.79x 2.17x 2.56x 2.15x 2.16x
EV / Revenue 3.31x 3.51x 2.17x 2.22x 1.81x 1.76x
EV / EBITDA 16.2x 17.8x 14.2x 12.4x 9.17x 8.52x
EV / EBIT 16.8x 18.6x - 13.8x 9.96x 8.84x
EV / FCF -36.6x - - 12.8x 9.84x -
FCF Yield -2.73% - - 7.83% 10.2% -
Dividend per Share 2 - - - 0.014 0.016 0.02
Rate of return - - - 1.33% 1.52% 1.9%
EPS 2 0.0728 0.055 0.0351 0.056 0.074 0.079
Distribution rate - - - 25% 21.6% 25.3%
Net sales 1 251.3 225.2 196.7 246.9 293.1 292.9
EBITDA 1 51.19 44.38 30.1 44.3 57.93 60.5
EBIT 1 49.6 42.54 - 39.9 53.35 58.3
Net income 1 40.88 33.05 21.08 33.77 44.6 47.4
Net Debt 1 -76.41 -63.95 - -82.25 -99.8 -116.1
Reference price 2 1.510 1.420 0.710 1.050 1.050 1.050
Nbr of stocks (in thousands) 601,250 601,250 601,250 601,250 - -
Announcement Date 7/31/23 7/25/24 7/23/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.75x2.22x12.39x1.33% 155M
26.33x4.27x14.9x2.49% 255B
12.3x1.31x6.87x3.93% 102B
14.11x2.58x9.51x5.88% 84.15B
-83.47x13.15x76.29x-.--% 82.6B
19.02x5x12.35x2.99% 57.23B
14.85x2.18x9.14x5.22% 48.95B
12.99x1.49x10.19x1.24% 35.42B
15.79x2x9.45x5.47% 33.17B
20.64x1.4x9.95x0.85% 31.82B
Average 7.13x 3.56x 17.11x 2.94% 72.96B
Weighted average by Cap. 7.82x 4.22x 18.83x 3.03%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!