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 1,024 915.8 - -
Change - 1.77% 8.8% 3.84% -10.58% - -
Enterprise Value (EV) 890.7 1,121 849 1,024 915.8 915.8 915.8
Change - 25.87% -24.27% 20.64% -10.58% 0% 0%
P/E 4.59x 12.8x 12.9x 16x 11.5x 10x 9.19x
PBR - 1.85x 1.81x 1.71x 1.5x 1.24x 1.09x
PEG - -0.2x 2.66x -0.6x 0.4x 0.6x 1x
Capitalization / Revenue - 0.44x 0.49x 0.55x 0.48x 0.44x 0.42x
EV / Revenue - 0x 0x 0x 0.47x 0.44x 0.42x
EV / EBITDA - 0x 0x 0x 5.77x 5.06x 4.83x
EV / EBIT - 0x 0x 0x 6.86x 6.19x 5.84x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.00995 0.00995 0.00995 0.0203 0.0167 0.0167
Rate of return - 1.03% 0.97% 1.04% 2.34% 1.92% 1.92%
EPS 2 0.2258 0.076 0.0797 0.0596 0.0764 0.0867 0.0947
Distribution rate - 13.1% 12.5% 16.7% 27.1% 19.2% 17.6%
Net sales 1 - 2,043 1,996 1,875 1,931 2,081 2,179
EBITDA 1 - 137.1 171.8 121.8 176.6 181.1 189.5
EBIT 1 - 116 131.1 118.7 142.4 148 156.8
Net income 1 68.18 75.13 81.47 63.49 81.44 94.8 103.4
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 1,052,642 - -
Announcement Date 18/7/22 27/9/23 18/7/24 17/7/25 21/7/26 - -
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% 225M
18.98x3.35x9.5x2.09% 69.48B
12.24x0.93x7.75x4.4% 51.79B
55.83x8.95x38.11x0.98% 16.69B
12.51x0.84x5.87x2.91% 13.6B
12.13x0.73x4.85x2.83% 10.23B
15.79x0.71x7.75x3.12% 10.16B
37.53x1.71x9.02x2.02% 9.51B
4.68x0.67x2.85x4.6% 9.15B
30.85x4.23x18.09x0.37% 7.7B
Average 21.21x 2.46x 11.53x 2.57% 19.86B
Weighted average by Cap. 20.04x 2.58x 10.88x 2.79%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!