Company Valuation: InnoTek Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2025 2026 2027
Market Cap 1 175.8 151.6 112.2 -
Change - - -26.02% -
Enterprise Value (EV) 1 175.8 151.6 160.2 161.2
Change - - 5.64% 0.62%
P/E 15.5x 74.7x 15.5x 10.4x
PBR 0.93x - 0.58x 0.56x
PEG - - 0x 0.2x
Capitalization / Revenue 1.01x - 0.49x 0.43x
EV / Revenue 1.01x - 0.69x 0.61x
EV / EBITDA 10.4x - 7.63x 6.72x
EV / EBIT 29.6x - 53.4x 23x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 0.02 - 0.02 0.02
Rate of return 2.6% - 4.6% 4.6%
EPS 2 0.0496 0.0087 0.028 0.042
Distribution rate 40.3% - 71.4% 47.6%
Net sales 1 173.6 - 231 263
EBITDA 1 16.94 - 21 24
EBIT 1 5.944 - 3 7
Net income 1 11.51 1.997 7 10
Net Debt 1 - - 48 49
Reference price 2 0.7700 0.6500 0.4350 0.4350
Nbr of stocks (in thousands) 228,305 233,280 257,880 -
Announcement Date 2/26/22 2/26/26 - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.54x0.69x7.63x - 87.8M
22.65x2.85x13.96x1.94% 39.79B
11.78x0.93x6.01x3.38% 38.93B
15.33x2.11x10.54x1.86% 13.52B
17.48x2.91x11.99x1.41% 12.93B
-22.6x1.47x16.51x2.94% 12.9B
27.66x4.2x15.29x0.96% 7.74B
15.11x0.75x5.01x3.68% 7.71B
19.15x2.89x11.77x0.67% 7.24B
20.07x4.04x11.77x0.86% 6.88B
Average 14.22x 2.28x 11.05x 1.97% 14.77B
Weighted average by Cap. 14.28x 2.18x 10.99x 2.28%

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

  1. Stock Market
  2. Stocks
  3. M14 Stock
  4. Valuation InnoTek Limited