Financials KJTS Group

Equities

KJTS

MYQ0293OO009

Business Support Services

End-of-day quote BURSA MALAYSIA 06:00:00 2024-06-10 pm EDT 5-day change 1st Jan Change
0.725 MYR +2.11% Intraday chart for KJTS Group +3.57% 0.00%

Valuation

Fiscal Period: December 2024 2025 2026
Capitalization 1 498.8 - -
Enterprise Value (EV) 1 498.8 498.8 498.8
P/E ratio 34.5 x 25.4 x 18.6 x
Yield 0.55% 0.79% 1.1%
Capitalization / Revenue 2.91 x 2.41 x 1.84 x
EV / Revenue 2.91 x 2.41 x 1.84 x
EV / EBITDA 24.2 x 17.8 x 12.9 x
EV / FCF - - -
FCF Yield - - -
Price to Book - - -
Nbr of stocks (in thousands) 688,000 - -
Reference price 2 0.7250 0.7250 0.7250
Announcement Date - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 119.9 171.3 206.7 271.4
EBITDA 1 - 10.86 20.6 28.04 38.7
EBIT 1 - 9.394 19 24.9 35.9
Operating Margin - 7.84% 11.09% 12.05% 13.23%
Earnings before Tax (EBT) 1 - 9.021 19.1 25.61 36
Net income 1 6.866 8.15 14.4 19.78 27.1
Net margin - 6.8% 8.41% 9.57% 9.99%
EPS 2 9.150 0.0173 0.0210 0.0285 0.0390
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - - 0.004000 0.005700 0.008000
Announcement Date 7/10/23 2/28/24 - - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 19% 11.9% 13.6% 16.7%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share - - - - -
Cash Flow per Share - - - - -
Capex 1 - - 5 5 5
Capex / Sales - - 2.92% 2.42% 1.84%
Announcement Date 7/10/23 2/28/24 - - -
1MYR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.725 MYR
Average target price
0.555 MYR
Spread / Average Target
-23.45%
Consensus

Annual profits - Rate of surprise