Company Valuation: AMMB Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 12,283 12,402 13,856 18,503 21,791 22,002 - -
Change - 0.97% 11.72% 33.54% 17.77% 0.96% - -
Enterprise Value (EV) 12,283 12,402 13,856 18,503 21,791 22,002 22,002 22,002
Change - 0.97% 11.72% 33.54% 17.77% 0.96% 0% 0%
P/E 8.15x 7.16x 7.42x 9.25x 10.4x 10.2x 9.62x 9.06x
PBR 0.73x 0.68x 0.71x 0.9x 1.01x 0.98x 0.94x 0.92x
PEG - 0.5x 0.95x 1.28x 2.13x 4.83x 1.48x 1.48x
Capitalization / Revenue 2.66x 2.73x 3.04x 3.84x 4.32x 4.12x 3.91x 3.72x
EV / Revenue 0x 0x 0x 0x 0x 4.12x 3.91x 3.72x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.39x 7.02x 6.63x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.05 0.183 0.226 0.302 0.35 0.3958 0.5152 0.5428
Rate of return 1.35% 4.88% 5.39% 5.39% 5.31% 5.96% 7.76% 8.17%
EPS 2 0.4554 0.5241 0.5649 0.6056 0.6351 0.6485 0.6906 0.7328
Distribution rate 11% 34.9% 40% 49.9% 55.1% 61% 74.6% 74.1%
Net sales 1 4,621 4,538 4,555 4,821 5,049 5,343 5,625 5,919
EBITDA - - - - - - - -
EBIT 1 2,527 2,539 2,504 2,623 2,746 2,976 3,132 3,319
Net income 1 1,503 1,735 1,868 2,001 2,101 2,147 2,285 2,423
Net Debt - - - - - - - -
Reference price 2 3.710 3.750 4.190 5.600 6.590 6.640 6.640 6.640
Nbr of stocks (in thousands) 3,310,813 3,307,108 3,306,844 3,304,066 3,306,735 3,313,480 - -
Announcement Date 31/05/22 29/05/23 27/05/24 26/05/25 28/05/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.24x - - 5.96% 5.4B
13.48x - - 1.85% 904B
6.24x - - 4.96% 410B
12.08x - - 2.13% 393B
12.31x - - 4.24% 345B
6.26x - - 4.92% 333B
6.81x - - 4.66% 301B
17.69x - - 2.38% 283B
11.37x - - 2.29% 251B
14.47x - - 2.72% 259B
Average 11.10x 3.61% 348.44B
Weighted average by Cap. 11.35x 3.17%

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. 1015 Stock
  4. Valuation AMMB Holdings
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!