Company Valuation: Innity Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 61.9 53.55 64.13 57.85 66.91 47.4
Change - -13.48% 19.74% -9.78% 15.66% -29.17%
Enterprise Value (EV) 1 38.22 34.95 35.02 24.87 38.29 34.45
Change - -8.56% 0.22% -28.99% 53.97% -10.03%
P/E 49.5x -163x 20.5x -735x -60.8x -6.23x
PBR 1.74x 1.52x 1.66x 1.46x 1.71x 1.49x
PEG - 1x -0x 7x -0x -0x
Capitalization / Revenue 0.53x 0.52x 0.53x 0.49x 0.59x 0.42x
EV / Revenue 0.33x 0.34x 0.29x 0.21x 0.34x 0.31x
EV / EBITDA 9.07x 74.2x 6.11x 95.6x 80.8x -4.69x
EV / EBIT 10.7x -262x 6.77x -85.6x -496x -4.35x
EV / FCF 9.46x -14.8x 2.95x 4.99x -23.1x -3.37x
FCF Yield 10.6% -6.75% 33.9% 20% -4.33% -29.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.008986 -0.002365 0.0224 -0.000565 -0.007898 -0.0546
Distribution rate - - - - - -
Net sales 1 117.2 103 120 119.2 114 112.2
EBITDA 1 4.213 0.4707 5.735 0.2601 0.4738 -7.352
EBIT 1 3.575 -0.1336 5.174 -0.2907 -0.0773 -7.915
Net income 1 1.249 -0.3291 3.122 -0.0788 -1.101 -7.607
Net Debt 1 -23.68 -18.61 -29.1 -32.98 -28.62 -12.95
Reference price 2 0.4450 0.3850 0.4600 0.4150 0.4800 0.3400
Nbr of stocks (in thousands) 139,103 139,103 139,403 139,403 139,403 139,403
Announcement Date 5/28/20 4/28/21 4/27/22 4/27/23 4/26/24 4/25/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.12M
14.43x1.58x7.2x3.92% 27.79B
9.59x1.03x5.83x4.22% 21.51B
13.29x5.83x10.31x6.43% 11.32B
137.01x0.56x92.85x - 6.89B
16.49x1.36x4.2x2.82% 5.84B
11.39x0.79x4.96x-.--% 5.98B
17.2x0.73x4.43x3.82% 5.51B
-56.74x1.84x7.73x0% 5.38B
Average 20.33x 1.71x 17.19x 3.03% 10.03B
Weighted average by Cap. 18.35x 1.80x 13.32x 3.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Innity Corporation

Historical PBR trend

Valuation ratios - PBR - Innity Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Innity Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Innity Corporation

  1. Stock Market
  2. Stocks
  3. 0147 Stock
  4. Valuation Innity Corporation