Company Valuation: AMMB Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,814 12,283 12,402 13,856 18,503 21,494 - -
Change - 39.36% 0.97% 11.72% 33.54% 16.17% - -
Enterprise Value (EV) 8,814 12,283 12,402 13,856 18,503 21,494 21,494 21,494
Change - 39.36% 0.97% 11.72% 33.54% 16.17% 0% 0%
P/E -2.3x 8.15x 7.16x 7.42x 9.25x 10.4x 9.94x 9.4x
PBR 0.6x 0.73x 0.68x 0.71x 0.9x 1x 0.95x 0.91x
PEG - -0x 0.5x 0.95x 1.28x 2.13x 2.71x 1.63x
Capitalization / Revenue 1.95x 2.66x 2.73x 3.04x 3.84x 4.32x 4.01x 3.83x
EV / Revenue 0x 0x 0x 0x 0x 4.22x 4.01x 3.83x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.61x 7.17x 6.93x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.05 0.183 0.226 0.302 0.3304 0.3791 0.4071
Rate of return - 1.35% 4.88% 5.39% 5.39% 5.08% 5.83% 6.26%
EPS 2 -1.272 0.4554 0.5241 0.5649 0.6056 0.6351 0.6537 0.6914
Distribution rate - 11% 34.9% 40% 49.9% 52.4% 58% 58.9%
Net sales 1 4,509 4,621 4,538 4,555 4,821 5,049 5,366 5,616
EBITDA - - - - - - - -
EBIT 1 2,376 2,527 2,539 2,504 2,623 2,746 2,996 3,101
Net income 1 -3,826 1,503 1,735 1,868 2,001 2,101 2,164 2,286
Net Debt - - - - - - - -
Reference price 2 2.930 3.710 3.750 4.190 5.600 6.500 6.500 6.500
Nbr of stocks (in thousands) 3,008,116 3,310,813 3,307,108 3,306,844 3,304,066 3,306,735 - -
Announcement Date 5/31/21 A 5/31/22 A 5/29/23 A 5/27/24 A 5/26/25 A 5/28/26 A - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.31x - - 5.08% 5.18B
14.84x - - 1.9% 888B
12.83x - - 2.06% 407B
5.76x - - 5.38% 363B
11.88x - - 4.36% 330B
5.64x - - 5.41% 294B
18.06x - - 2.36% 281B
6x - - 5.19% 265B
11.99x - - 2.24% 257B
17.03x - - 2.27% 233B
Average 11.43x 3.62% 332.4B
Weighted average by Cap. 11.99x 3.21%

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. 1015 Stock
  4. Valuation AMMB Holdings
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!