Company Valuation: Infomina

Data adjusted to current consolidation scope
Fiscal Period: May 2023 2024 2025 2026 2027 2028
Market Cap 1 907.9 853.8 426.9 944 - -
Change - -5.96% -50% 121.14% - -
Enterprise Value (EV) 1 831.5 789.8 426.9 560 828.2 802.5
Change - -5.01% -45.95% 31.18% -3.89% -3.1%
P/E 20.7x 25.8x 20.2x 20.2x 21.5x 19.1x
PBR 8.03x 5.97x - 4.08x 4.86x 4.1x
PEG 0x -1.1x -0.6x 0.4x 0.7x 1.5x
Capitalization / Revenue 3.61x 3.79x 2.17x 2.38x 3.04x 2.77x
EV / Revenue 3.31x 3.51x 2.17x 2.01x 2.67x 2.36x
EV / EBITDA 16.2x 17.8x 14.2x 12.1x 14.7x 12.7x
EV / EBIT 16.8x 18.6x - 13.1x 15.3x 13.4x
EV / FCF -36.6x - - 14.6x 16.6x 20.1x
FCF Yield -2.73% - - 6.85% 6.04% 4.98%
Dividend per Share 2 - - - 0.014 0.021 0.0223
Rate of return - - - 0.89% 1.33% 1.41%
EPS 2 0.0728 0.055 0.0351 0.0545 0.0733 0.0827
Distribution rate - - - 25% 28.6% 27%
Net sales 1 251.3 225.2 196.7 278 310.7 340.3
EBITDA 1 51.19 44.38 30.1 46.23 56.5 63.4
EBIT 1 49.6 42.54 - 42.84 54.15 60
Net income 1 40.88 33.05 21.08 35.15 44.03 49.67
Net Debt 1 -76.41 -63.95 - -101.4 -115.8 -141.5
Reference price 2 1.510 1.420 0.710 1.580 1.580 1.580
Nbr of stocks (in thousands) 601,250 601,250 601,250 597,491 - -
Announcement Date 31/07/23 25/07/24 23/07/25 22/07/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
28.21x3.49x19.45x0.89% 232M
22.77x3.72x12.99x2.92% 219B
-133.08x18.57x102.94x-.--% 120B
13.79x1.52x8.01x3.47% 114B
13.78x2.51x9.46x5.96% 80.39B
19.36x5.14x12.63x2.93% 57.92B
13.62x1.97x8.34x5.72% 43.9B
22.36x1.83x11.42x1.31% 43.83B
21.06x1.6x10.17x0.89% 40.53B
17.65x2.23x10.58x4.95% 36.18B
Average 3.95x 4.26x 20.60x 2.9% 75.5B
Weighted average by Cap. -5.38x 5.32x 25.46x 2.92%

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!