Financials Hextar Global

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-06-12 pm EDT			5-day change	1st Jan Change
0.905 ^MYR	+0.56%		+1.69%	+16.77%

May. 27	Hextar Global, Shenzhen Yoursender Investment Form JV for Durian Business in China	MT
May. 27	Hextar Global's Profit, Revenue Jump in Q1	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	525.2	738.6	2,062	2,932	3,004	3,508	-	-
Enterprise Value (EV) ¹	525.2	738.6	2,062	2,932	3,004	3,508	3,508	3,508
P/E ratio	212 x	16.4 x	52.3 x	59.7 x	53.4 x	48.9 x	42.1 x	40.2 x
Yield	6.85%	4.44%	1.39%	1.32%	1.29%	1.77%	1.88%	1.88%
Capitalization / Revenue	1.56 x	1.77 x	4.44 x	4.74 x	4.49 x	4.72 x	4.26 x	3.96 x
EV / Revenue	1.56 x	1.77 x	4.44 x	4.74 x	4.49 x	4.72 x	4.26 x	3.96 x
EV / EBITDA	-	-	-	30.6 x	22.8 x	26.1 x	20 x	17.6 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	2.78 x	3.7 x	9.88 x	12.7 x	11.1 x	6.24 x	5.66 x	5.17 x
Nbr of stocks (in thousands)	3,939,130	3,939,264	3,914,698	3,857,258	3,876,067	3,876,067	-	-
Reference price ²	0.1333	0.1875	0.5267	0.7600	0.7750	0.9050	0.9050	0.9050
Announcement Date	2/25/20	2/22/21	2/21/22	2/28/23	2/19/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	337.3	417.6	464.1	618.4	669.4	743.8	822.6	885.8
EBITDA ¹	-	-	-	95.65	132	134.6	175.3	199.7
EBIT	-	-	-	82.01	115.4	-	-	-
Operating Margin	-	-	-	13.26%	17.23%	-	-	-
Earnings before Tax (EBT) ¹	11.18	56.69	53.57	75.01	94.63	104.1	119.8	126.6
Net income ¹	2.423	44.54	39.6	49.54	58.1	72.85	82.8	88.2
Net margin	0.72%	10.66%	8.53%	8.01%	8.68%	9.79%	10.07%	9.96%
EPS ²	0.000630	0.0114	0.0101	0.0127	0.0145	0.0185	0.0215	0.0225
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.009130	0.008330	0.007330	0.0100	0.0100	0.0160	0.0170	0.0170
Announcement Date	2/25/20	2/22/21	2/21/22	2/28/23	2/19/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	1.31%	23.1%	19.2%	23.1%	24.4%	26%	27.5%	27.8%
ROA (Net income/ Total Assets)	0.68%	13.4%	8.16%	7.68%	-	9.1%	10%	10.4%
Assets ¹	355.7	332.2	485.5	645.4	-	800.5	828	848.1
Book Value Per Share ²	0.0500	0.0500	0.0500	0.0600	0.0700	0.1500	0.1600	0.1800
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-	-
Announcement Date	2/25/20	2/22/21	2/21/22	2/28/23	2/19/24	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

B-

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

0.905 MYR

Average target price

0.94 MYR

Spread / Average Target

+3.87%

	1st Jan change	Capi.
HEXTAR GLOBAL	+16.77%	739M
CORTEVA, INC.	+7.64%	36.2B
PHOSAGRO	-.--%	11.54B
FMC CORPORATION	-12.10%	7.15B
PI INDUSTRIES LIMITED	+3.67%	6.6B
ICL GROUP LTD	-7.15%	6B
THE FERTILISERS AND CHEMICALS TRAVANCORE LIMITED	-4.14%	5.99B
OCI N.V.	-10.82%	5.49B
YUNNAN YUNTIANHUA CO., LTD.	+28.21%	5.24B
UPL LIMITED	-5.11%	4.95B