Company Valuation: ISF Group

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 840 - -
Change - - -
Enterprise Value (EV) 1 739.2 689.7 626.4
Change - -6.7% -9.18%
P/E 25.8x 19.9x 16.7x
PBR 10.5x 8.4x 7x
PEG -0.3x 0.7x 0.9x
Capitalization / Revenue 7.06x 5.53x 4.69x
EV / Revenue 6.21x 4.54x 3.5x
EV / EBITDA 16.6x 12.2x 9.15x
EV / EBIT 17x 12.5x 9.43x
EV / FCF 22.9x 13.4x 9.52x
FCF Yield 4.37% 7.47% 10.5%
Dividend per Share 2 0.0113 0.0115 0.0223
Rate of return 1.35% 1.37% 2.66%
EPS 2 0.0325 0.0422 0.0502
Distribution rate 34.9% 27.2% 44.4%
Net sales 1 119 152 179.1
EBITDA 1 44.56 56.67 68.46
EBIT 1 43.36 55.05 66.42
Net income 1 32.08 41.1 49.92
Net Debt 1 -100.8 -150.3 -213.6
Reference price 2 0.8400 0.8400 0.8400
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.($)
26.46x6.38x17.04x1.32% 211M
55.04x2.54x24.23x0.07% 95.73B
12.19x1.05x5.73x4.79% 70.41B
34x4.27x23.21x0.2% 58.02B
25.94x2x19.66x1.18% 55.34B
50.17x3.99x25.34x1.89% 39.47B
27.1x0.68x11.21x2.28% 34.12B
22.9x1.56x14.41x0.2% 33.09B
21.74x0.43x6.87x2.76% 29.68B
4.94x0.31x5.78x5.95% 26.39B
Average 28.05x 2.32x 15.35x 2.06% 44.25B
Weighted average by Cap. 31.60x 2.10x 16.67x 1.85%

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

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!