Company Valuation: InnoTek Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2025 2026 2027
Market Cap 1 175.8 151.6 110.9 -
Change - - -26.87% -
Enterprise Value (EV) 1 175.8 151.6 158.9 159.9
Change - - 4.79% 0.63%
P/E 15.5x 74.7x 15.4x 10.2x
PBR 0.93x - 0.57x 0.56x
PEG - - 0x 0.2x
Capitalization / Revenue 1.01x - 0.48x 0.42x
EV / Revenue 1.01x - 0.69x 0.61x
EV / EBITDA 10.4x - 7.57x 6.66x
EV / EBIT 29.6x - 53x 22.8x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 0.02 - 0.02 0.02
Rate of return 2.6% - 4.65% 4.65%
EPS 2 0.0496 0.0087 0.028 0.042
Distribution rate 40.3% - 71.4% 47.6%
Net sales 1 173.6 - 231 263
EBITDA 1 16.94 - 21 24
EBIT 1 5.944 - 3 7
Net income 1 11.51 1.997 7 10
Net Debt 1 - - 48 49
Reference price 2 0.7700 0.6500 0.4300 0.4300
Nbr of stocks (in thousands) 228,305 233,280 257,880 -
Announcement Date 26/02/22 26/02/26 - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.36x0.69x7.57x - 86.79M
22.18x2.81x13.74x1.98% 39.17B
11.66x0.92x5.97x3.41% 38.78B
15.15x2.09x10.43x1.88% 13.37B
16.85x2.82x11.62x1.46% 12.47B
-20.69x1.39x15.62x3.21% 11.81B
27.31x4.15x15.1x0.97% 7.64B
14.94x0.75x4.97x3.72% 7.64B
18.57x2.8x11.4x0.7% 7.02B
19.68x3.97x11.55x0.87% 6.75B
Average 14.10x 2.24x 10.80x 2.02% 14.47B
Weighted average by Cap. 14.35x 2.13x 10.71x 2.33%

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. M14 Stock
  4. Valuation InnoTek Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!