Valuation Ancom Logistics

Stocks

Delayed BURSA MALAYSIA 03:13:18 2026-09-09 am EDT			5-day change	1st Jan Change
0.0850 ^MYR	+6.25%		+30.77%	-15.00%

Jul. 21	Ancom Logistics Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended May 31, 2026	CI
Apr. 16	Ancom Logistics Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended February 28, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025
Market Cap ¹	35.5	153.8	89.92	63.89	80.46	44.96
Change	-	333.33%	-41.54%	-28.95%	25.93%	-44.12%
Enterprise Value (EV) ¹	38.97	153.5	84.34	58.02	88.96	99.26
Change	-	293.87%	-45.05%	-31.2%	53.32%	11.58%
P/E	-98.7x	403x	-52.4x	-166x	-21.5x	-45x
PBR	1.54x	6.55x	4.13x	2.99x	4.56x	2.7x
PEG	-	-2x	0x	2.1x	-0x	0.6x
Capitalization / Revenue	1.15x	5.05x	3x	2.09x	2.56x	1.35x
EV / Revenue	1.26x	5.04x	2.82x	1.9x	2.83x	2.97x
EV / EBITDA	5.73x	23.4x	16.9x	9.2x	19.9x	18.6x
EV / EBIT	14.3x	62.9x	102x	31.7x	284x	28.4x
EV / FCF	6.65x	19.7x	10.9x	33.9x	-9.08x	-14.9x
FCF Yield	15%	5.07%	9.19%	2.95%	-11%	-6.72%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.00076	0.000807	-0.003627	-0.000813	-0.007904	-0.002112
Distribution rate	-	-	-	-	-	-
Net sales ¹	30.93	30.48	29.95	30.56	31.44	33.38
EBITDA ¹	6.799	6.572	4.991	6.308	4.462	5.325
EBIT ¹	2.716	2.441	0.826	1.833	0.313	3.5
Net income ¹	-0.36	0.382	-1.717	-0.385	-3.741	-1
Net Debt ¹	3.47	-0.34	-5.583	-5.87	8.503	54.3
Reference price ²	0.0750	0.3250	0.1900	0.1350	0.1700	0.0950
Nbr of stocks (in thousands)	473,286	473,286	473,286	473,286	473,286	473,286
Announcement Date	9/29/20	9/30/21	9/28/22	9/27/23	9/30/24	9/30/25

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ANCOM LOGISTICS	-	-	-	-	9.32M
AP MOLLER MAERSK	9.08x	0.73x	3.59x	4.02%	48.57B
COSCO SHIPPING HOLDINGS CO., LTD.	7.35x	0.59x	2.4x	7.43%	35.44B
HAPAG-LLOYD AG	44.18x	1.35x	8.04x	1.59%	27.43B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	9.85x	4.04x	8.02x	3.34%	22.95B
NIPPON YUSEN KABUSHIKI KAISHA	11.22x	1.48x	11.04x	3.71%	19.08B
MITSUI O.S.K. LINES, LTD.	9.43x	2.18x	14.52x	2.88%	15.85B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.64x	3.89x	9.78x	7.03%	15.55B
HMM CO.,LTD	11.26x	0.83x	3.67x	3.2%	14.87B
ADNOC LOGISTICS & SERVICES PLC	7.73x	2.74x	7.15x	2.54%	13.83B
Average	13.53x	1.98x	7.58x	3.97%	21.36B
Weighted average by Cap.	13.85x	1.68x	6.60x	4.15%