Company Valuation: Infomina

Data adjusted to current consolidation scope
Fiscal Period: May 2023 2024 2025 2026 2027 2028
Market Cap 1 907.9 853.8 426.9 841.8 - -
Change - -5.96% -50% 97.18% - -
Enterprise Value (EV) 1 831.5 789.8 426.9 759.5 742 725.6
Change - -5.01% -45.95% 77.92% -2.31% -2.2%
P/E 20.7x 25.8x 20.2x 25x 18.9x 17.7x
PBR 8.03x 5.97x - 4.75x 3.94x 3.41x
PEG 0x -1.1x -0.6x 0.4x 0.6x 2.62x
Capitalization / Revenue 3.61x 3.79x 2.17x 3.41x 2.87x 2.87x
EV / Revenue 3.31x 3.51x 2.17x 3.08x 2.53x 2.48x
EV / EBITDA 16.2x 17.8x 14.2x 17.1x 12.8x 12x
EV / EBIT 16.8x 18.6x - 19x 13.9x 12.4x
EV / FCF -36.6x - - 17.7x 13.7x -
FCF Yield -2.73% - - 5.66% 7.28% -
Dividend per Share 2 - - - 0.014 0.016 0.02
Rate of return - - - 1% 1.14% 1.43%
EPS 2 0.0728 0.055 0.0351 0.056 0.074 0.079
Distribution rate - - - 25% 21.6% 25.3%
Net sales 1 251.3 225.2 196.7 246.9 293.1 292.9
EBITDA 1 51.19 44.38 30.1 44.3 57.93 60.5
EBIT 1 49.6 42.54 - 39.9 53.35 58.3
Net income 1 40.88 33.05 21.08 33.77 44.6 47.4
Net Debt 1 -76.41 -63.95 - -82.25 -99.8 -116.1
Reference price 2 1.510 1.420 0.710 1.400 1.400 1.400
Nbr of stocks (in thousands) 601,250 601,250 601,250 601,250 - -
Announcement Date 31/07/23 25/07/24 23/07/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.18x3.1x17.28x0.99% 208M
22.75x3.56x12.5x3.08% 206B
-94.57x14.96x86.58x-.--% 93.59B
10.75x1.18x6.19x4.49% 88.49B
14.27x2.6x9.81x5.76% 82.64B
19.67x5.16x12.73x2.89% 59.43B
14.06x2.05x8.6x5.54% 45.48B
20.5x1.52x9.63x0.96% 36.26B
18.61x1.5x9.41x1.6% 34.78B
16.18x2.07x9.64x5.34% 33.34B
Average 6.74x 3.77x 18.24x 3.07% 68.01B
Weighted average by Cap. 2.51x 4.45x 20.86x 3.23%

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