Company Valuation: Infomina

Data adjusted to current consolidation scope
Fiscal Period: May 2023 2024 2025 2026 2027 2028
Market Cap 1 907.9 853.8 426.9 865.8 - -
Change - -5.96% -50% 102.82% - -
Enterprise Value (EV) 1 831.5 789.8 426.9 560 765.8 749.7
Change - -5.01% -45.95% 31.18% -2.27% -2.1%
P/E 20.7x 25.8x 20.2x 20.2x 18.9x 18.2x
PBR 8.03x 5.97x - 4.08x 4x 3.51x
PEG 0x -1.1x -0.6x 0.4x 0.5x 4.61x
Capitalization / Revenue 3.61x 3.79x 2.17x 2.38x 2.93x 2.96x
EV / Revenue 3.31x 3.51x 2.17x 2.01x 2.6x 2.56x
EV / EBITDA 16.2x 17.8x 14.2x 12.1x 13.2x 12.4x
EV / EBIT 16.8x 18.6x - 13.1x 14.2x 12.9x
EV / FCF -36.6x - - 14.6x 14.2x -
FCF Yield -2.73% - - 6.85% 7.05% -
Dividend per Share 2 - - - 0.014 0.016 0.02
Rate of return - - - 0.97% 1.11% 1.39%
EPS 2 0.0728 0.055 0.0351 0.0545 0.076 0.079
Distribution rate - - - 25% 21.1% 25.3%
Net sales 1 251.3 225.2 196.7 278 295 292.9
EBITDA 1 51.19 44.38 30.1 46.23 58 60.5
EBIT 1 49.6 42.54 - 42.84 54 58.3
Net income 1 40.88 33.05 21.08 35.15 46 47.4
Net Debt 1 -76.41 -63.95 - -101.4 -100 -116.1
Reference price 2 1.510 1.420 0.710 1.440 1.440 1.440
Nbr of stocks (in thousands) 601,250 601,250 601,250 601,250 - -
Announcement Date 31/07/23 25/07/24 23/07/25 22/07/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.89x3.2x17.82x0.97% 213M
21.62x3.42x11.96x3.28% 193B
-93.8x14.83x85.85x-.--% 92.82B
10.37x1.14x5.99x4.63% 85.73B
14.32x2.61x9.85x5.74% 82.8B
19.22x5.04x12.44x2.94% 57.35B
13.67x1.99x8.34x5.7% 44.15B
20.09x1.49x9.43x0.98% 35.39B
18.92x1.52x9.58x1.57% 35.21B
16.85x2.17x10.09x5.13% 34.7B
Average 6.71x 3.74x 18.14x 3.09% 66.18B
Weighted average by Cap. 1.85x 4.40x 20.73x 3.32%

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