Company Valuation: Infomina

Data adjusted to current consolidation scope
Fiscal Period: May 2023 2024 2025 2026 2027 2028
Market Cap 1 907.9 853.8 426.9 962 - -
Change - -5.96% -50% 125.35% - -
Enterprise Value (EV) 1 831.5 789.8 426.9 560 846.2 820.5
Change - -5.01% -45.95% 31.18% -3.81% -3.04%
P/E 20.7x 25.8x 20.2x 20.2x 21.8x 19.4x
PBR 8.03x 5.97x - 4.08x 4.92x 4.16x
PEG 0x -1.1x -0.6x 0.4x 0.7x 1.5x
Capitalization / Revenue 3.61x 3.79x 2.17x 2.38x 3.1x 2.83x
EV / Revenue 3.31x 3.51x 2.17x 2.01x 2.72x 2.41x
EV / EBITDA 16.2x 17.8x 14.2x 12.1x 15x 12.9x
EV / EBIT 16.8x 18.6x - 13.1x 15.6x 13.7x
EV / FCF -36.6x - - 14.6x 16.9x 20.5x
FCF Yield -2.73% - - 6.85% 5.91% 4.88%
Dividend per Share 2 - - - 0.014 0.021 0.0223
Rate of return - - - 0.88% 1.31% 1.4%
EPS 2 0.0728 0.055 0.0351 0.0545 0.0733 0.0827
Distribution rate - - - 25% 28.6% 27%
Net sales 1 251.3 225.2 196.7 278 310.7 340.3
EBITDA 1 51.19 44.38 30.1 46.23 56.5 63.4
EBIT 1 49.6 42.54 - 42.84 54.15 60
Net income 1 40.88 33.05 21.08 35.15 44.03 49.67
Net Debt 1 -76.41 -63.95 - -101.4 -115.8 -141.5
Reference price 2 1.510 1.420 0.710 1.600 1.600 1.600
Nbr of stocks (in thousands) 601,250 601,250 601,250 601,250 - -
Announcement Date 7/31/23 7/25/24 7/23/25 7/22/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.57x3.56x19.86x0.88% 239M
23.13x3.77x13.16x2.87% 222B
14.09x1.55x8.16x3.41% 116B
-114.74x18.24x105.52x-.--% 114B
15.17x2.77x10.47x5.42% 88.66B
20.92x5.47x13.43x2.72% 63.28B
14.99x2.19x9.28x5.2% 48.47B
22.03x1.81x11.13x1.37% 42.34B
21.31x1.62x10.27x0.87% 40.69B
18.17x2.3x11.01x4.81% 37.26B
Average 6.36x 4.33x 21.23x 2.75% 77.26B
Weighted average by Cap. -0.51x 5.20x 25.10x 2.86%

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