Company Valuation: ISF Group

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 625 - -
Change - - -
Enterprise Value (EV) 625 625 625
Change - 0% 0%
P/E 18.8x 15x 13.5x
PBR 7.81x 6.28x 5.21x
PEG -0.2x 0.6x 1.2x
Capitalization / Revenue 5.23x 4.29x 3.79x
EV / Revenue 5.23x 4.29x 3.79x
EV / EBITDA 14x 11.4x 9.89x
EV / EBIT 14.4x 11.7x 10.2x
EV / FCF 26.1x 16.5x 13.4x
FCF Yield 3.83% 6.07% 7.44%
Dividend per Share 2 0.0113 0.0115 0.0223
Rate of return 1.81% 1.84% 3.57%
EPS 2 0.0333 0.0417 0.0463
Distribution rate 34% 27.6% 48.2%
Net sales 1 119.4 145.6 164.8
EBITDA 1 44.68 55.06 63.22
EBIT 1 43.41 53.33 61.1
Net income 1 32.18 40.03 45.92
Net Debt - - -
Reference price 2 0.6250 0.6250 0.6250
Nbr of stocks (in thousands) 1,000,000 - -
Announcement Date - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.35x - - 1.76% 158M
58.83x2.66x25.41x0.07% 100B
13.95x1.16x6.37x4.19% 80.84B
35.36x4.45x24.18x0.19% 60.21B
26.86x2.08x20.38x1.13% 58.49B
54.21x4.64x29.12x1.53% 47.45B
31.88x0.78x12.95x1.94% 39.64B
24.68x1.69x15.57x0.19% 35.66B
25.67x0.52x8.25x2.3% 34.9B
4.48x0.29x5.49x6.24% 27.97B
Average 29.53x 2.03x 16.41x 1.95% 48.57B
Weighted average by Cap. 33.92x 2.24x 17.72x 1.72%

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