Company Valuation: PPB Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 24,326 24,810 20,599 17,640 15,734 13,643 - -
Change - 1.99% -16.97% -14.36% -10.81% -13.29% - -
Enterprise Value (EV) 24,326 24,570 19,403 16,368 15,734 13,643 13,643 13,643
Change - 1% -21.03% -15.64% -3.87% -13.29% 0% 0%
P/E 16.3x 11.3x 14.8x 14.5x -5.76x 10.5x 9.92x 9.89x
PBR 1x 0.96x 0.76x 0.66x 0.71x - - -
PEG - 0.2x -0.4x -1.2x 0x -0x 1.56x 31.91x
Capitalization / Revenue 5.01x 3.96x 3.6x 3.28x 2.9x 2.3x 2.28x 2.24x
EV / Revenue 0x 0x 0x 0x 0x 2.3x 2.28x 2.24x
EV / EBITDA 0x 0x 0x 0x 0x 30.1x 28.6x 27.8x
EV / EBIT -0x 0x 0x 0x 0x 42.1x 41.3x 40.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.35 0.4 0.42 0.42 0.42 0.4133 0.4133 0.415
Rate of return 2.05% 2.29% 2.9% 3.39% 3.8% 4.31% 4.31% 4.32%
EPS 2 1.052 1.544 0.9801 0.8572 -1.921 0.91 0.968 0.971
Distribution rate 33.3% 25.9% 42.9% 49% -21.9% 45.4% 42.7% 42.7%
Net sales 1 4,857 6,257 5,721 5,386 5,432 5,922 5,989 6,078
EBITDA 1 160.8 330.6 423.1 505.4 610.2 452.8 477.5 491.5
EBIT 1 -44.13 136.6 224.2 313.1 426.1 323.8 330.7 340.4
Net income 1 1,496 2,197 1,394 1,219 -2,732 1,276 1,377 1,382
Net Debt - -239.8 -1,196 -1,272 - - - -
Reference price 2 17.100 17.440 14.480 12.400 11.060 9.600 9.600 9.600
Nbr of stocks (in thousands) 1,422,599 1,422,599 1,422,599 1,422,599 1,422,599 1,421,197 - -
Announcement Date 2/28/22 2/28/23 2/28/24 2/28/25 2/27/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.33x - - 4.4% 3.27B
21.04x2.89x14.41x3.87% 257B
20.27x2.53x15.11x3.24% 81.19B
18.05x1.85x10.46x3.5% 50.08B
14.9x0.55x9.96x2.59% 38.77B
22.3x3.37x13.63x3.13% 37.01B
38.65x3.3x19.24x0.92% 33.39B
69.55x10.67x44.25x1.1% 30.25B
102.81x1.92x9.54x6.28% 30.25B
Average 35.32x 3.39x 17.08x 3.22% 62.33B
Weighted average by Cap. 28.33x 3.01x 15.44x 3.42%

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