Company Valuation: Infinity Logistics and Transport Ventures Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 419.8 1,831 1,287 921.2 356.4 349.9
Change - 336.04% -29.7% -28.42% -61.31% -1.84%
Enterprise Value (EV) 1 436.1 1,874 1,451 1,102 555.2 551.2
Change - 329.83% -22.59% -24.05% -49.62% -0.73%
P/E 16.5x 42.3x 35.7x 50.1x 12x -68.7x
PBR 2.41x 6.9x 4.18x 2.76x 1x 1.05x
PEG - 0.7x -2.1x -1x 0.2x 1x
Capitalization / Revenue 1.88x 6.64x 3.61x 2.48x 0.75x 0.77x
EV / Revenue 1.95x 6.8x 4.07x 2.97x 1.17x 1.22x
EV / EBITDA 10.1x 31.1x 28.4x 21.7x 7.95x 14.8x
EV / EBIT 12.6x 36.4x 37x 30.4x 10.9x 37.6x
EV / FCF -119x -27.8x -32.3x -48.5x 22.6x 15.3x
FCF Yield -0.84% -3.6% -3.09% -2.06% 4.42% 6.56%
Dividend per Share 2 0.002813 - - - - -
Rate of return 1.34% - - - - -
EPS 2 0.0127 0.021 0.0174 0.00891 0.0143 -0.002467
Distribution rate 22.1% - - - - -
Net sales 1 223.7 275.6 356.9 371.1 475.8 452.7
EBITDA 1 43.07 60.32 51.14 50.89 69.86 37.15
EBIT 1 34.64 51.45 39.18 36.21 50.86 14.66
Net income 1 25.11 42.52 36.02 18.39 29.61 -5.093
Net Debt 1 16.23 43.65 164 180.8 198.8 201.3
Reference price 2 0.2099 0.8870 0.6235 0.4463 0.1727 0.1695
Nbr of stocks (in thousands) 2,000,000 2,064,000 2,064,000 2,064,000 2,064,000 2,064,000
Announcement Date 22/4/21 22/4/22 24/4/23 25/4/24 24/4/25 27/4/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 80.26M
26.3x8.3x16.28x0.77% 79.64B
21.89x7.06x14.48x2.05% 76.9B
42.73x2.95x17.54x-.--% 23.8B
25.53x1.05x17.97x1.63% 18.08B
55.91x - - - 12.82B
40.23x1.67x10.45x1.12% 11.66B
19.1x1.34x6.14x1.33% 10.31B
34.8x1.06x9.11x1.07% 6.37B
41.75x0.71x8.4x0.33% 3.23B
Average 34.25x 3.02x 12.55x 1.04% 24.29B
Weighted average by Cap. 28.81x 5.81x 14.88x 1.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1442 Stock
  4. Valuation Infinity Logistics and Transport Ventures Limited