Company Valuation: Ancom

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 890.7 906.5 986.3 1,024 917.7 - -
Change - 1.77% 8.8% 3.84% -10.4% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 917.7 917.7 917.7
Change - 25.87% -24.27% 20.64% -10.4% 0% 0%
P/E 4.61x 12.8x 13x 16.1x 11.6x 9.85x 9.67x
PBR - 1.86x 1.82x 1.72x 1.34x 1.24x 1.09x
PEG - -0.2x 2.68x -0.6x 0.4x 0.6x 5.11x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.47x 0.44x 0.4x
EV / Revenue - 0x 0x 0x 0.47x 0.44x 0.4x
EV / EBITDA - 0x 0x 0x 5.78x 5.07x 4.92x
EV / EBIT - 0x 0x 0x 6.88x 6.08x 6.02x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.0099 0.0099 0.0099 0.0203 0.022 0.02
Rate of return - 1.02% 0.96% 1.04% 2.34% 2.53% 2.3%
EPS 2 0.2246 0.0756 0.0793 0.0593 0.075 0.0883 0.09
Distribution rate - 13.1% 12.5% 16.7% 27.1% 24.9% 22.2%
Net sales 1 - 2,043 1,996 1,875 1,968 2,083 2,312
EBITDA 1 - 137.1 171.8 121.8 158.8 181.1 186.5
EBIT 1 - 116 131.1 118.7 133.4 151 152.5
Net income 1 68.18 75.13 81.47 63.49 82.2 96.77 103.1
Net Debt - 214.6 -137.3 - - - -
Reference price 2 1.0367 0.9700 1.0300 0.9550 0.8700 0.8700 0.8700
Nbr of stocks (in thousands) 859,164 934,508 957,559 1,072,459 1,054,835 - -
Announcement Date 18/07/22 27/09/23 18/07/24 17/07/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.6x - - 2.34% 223M
27.57x4.64x13.28x1.48% 82.13B
16.92x0.9x7.79x4.73% 47.37B
67.3x11.02x46.38x0.82% 17.23B
17.04x1.05x7.94x2.26% 15.05B
34.36x0.82x7.27x2.94% 9.2B
15.68x0.67x7.71x3.4% 8.95B
36.59x4.76x20.99x0.36% 8.58B
30.27x1.49x8.01x2.41% 7.78B
47.57x - - 0.63% 7.45B
Average 30.49x 3.17x 14.92x 2.14% 20.4B
Weighted average by Cap. 28.66x 3.54x 14.04x 2.35%

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