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 24,288 - -
Change - 0.97% 11.72% 33.54% 17.77% 11.46% - -
Enterprise Value (EV) 12,283 12,402 13,856 18,503 21,791 24,288 24,288 24,288
Change - 0.97% 11.72% 33.54% 17.77% 11.46% 0% 0%
P/E 8.15x 7.16x 7.42x 9.25x 10.4x 11.2x 10.6x 9.99x
PBR 0.73x 0.68x 0.71x 0.9x 1.01x 1.07x 1.04x 1x
PEG - 0.5x 0.95x 1.28x 2.13x 3.73x 1.77x 1.73x
Capitalization / Revenue 2.66x 2.73x 3.04x 3.84x 4.32x 4.53x 4.32x 4.1x
EV / Revenue 0x 0x 0x 0x 0x 4.53x 4.32x 4.1x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.17x 7.74x 7.28x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.05 0.183 0.226 0.302 0.35 0.3942 0.4892 0.5173
Rate of return 1.35% 4.88% 5.39% 5.39% 5.31% 5.38% 6.67% 7.06%
EPS 2 0.4554 0.5241 0.5649 0.6056 0.6351 0.6542 0.6934 0.7335
Distribution rate 11% 34.9% 40% 49.9% 55.1% 60.3% 70.6% 70.5%
Net sales 1 4,621 4,538 4,555 4,821 5,049 5,365 5,628 5,928
EBITDA - - - - - - - -
EBIT 1 2,527 2,539 2,504 2,623 2,746 2,971 3,138 3,335
Net income 1 1,503 1,735 1,868 2,001 2,101 2,166 2,295 2,427
Net Debt - - - - - - - -
Reference price 2 3.710 3.750 4.190 5.600 6.590 7.330 7.330 7.330
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.($)
11.21x - - 5.38% 5.94B
14.1x - - 1.77% 947B
13.46x - - 1.87% 441B
6.01x - - 5.16% 382B
12.6x - - 4.16% 351B
5.78x - - 5.27% 303B
18.67x - - 2.28% 294B
11.99x - - 2.18% 265B
6.04x - - 5.21% 261B
14.49x - - 2.74% 254B
Average 11.43x 3.6% 350.35B
Weighted average by Cap. 11.91x 3.1%

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