Financials Kretam Holdings

Equities

KRETAM

MYL1996OO007

Food Processing

End-of-day quote BURSA MALAYSIA 06:00:00 2024-05-27 pm EDT 5-day change 1st Jan Change
0.585 MYR -0.85% Intraday chart for Kretam Holdings -0.85% -2.50%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 954.3 1,013 1,338 1,303 1,383 1,383
Enterprise Value (EV) 1 1,019 1,058 1,328 1,317 1,334 1,349
P/E ratio -24.7 x -1,455 x 26.6 x 8.5 x 12.9 x 12.8 x
Yield - - 3.48% 1.79% 1.67% 2.5%
Capitalization / Revenue 1.87 x 2.56 x 2.84 x 1.66 x 1.62 x 1.76 x
EV / Revenue 2 x 2.67 x 2.82 x 1.68 x 1.57 x 1.72 x
EV / EBITDA 53.7 x 37 x 13.7 x 6.46 x 8.34 x 7.6 x
EV / FCF -119 x 45.5 x 21.2 x -101 x 21.8 x 23.1 x
FCF Yield -0.84% 2.2% 4.72% -0.99% 4.58% 4.33%
Price to Book 1.57 x 1.67 x 2.12 x 1.76 x 1.7 x 1.54 x
Nbr of stocks (in thousands) 2,327,627 2,327,627 2,327,627 2,326,497 2,304,935 2,304,555
Reference price 2 0.4100 0.4350 0.5750 0.5600 0.6000 0.6000
Announcement Date 4/25/19 6/12/20 5/28/21 4/29/22 4/28/23 4/29/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 509 395.6 470.7 785.6 851.1 784.3
EBITDA 1 18.96 28.6 97.02 203.8 160.1 177.5
EBIT 1 -29.55 -14.44 53.51 161.2 116 135.7
Operating Margin -5.81% -3.65% 11.37% 20.51% 13.63% 17.3%
Earnings before Tax (EBT) 1 -37.44 -2.278 54.94 164 140.2 132.8
Net income 1 -38.7 -0.668 50.37 153.3 108.1 108.3
Net margin -7.6% -0.17% 10.7% 19.51% 12.7% 13.81%
EPS 2 -0.0166 -0.000299 0.0216 0.0659 0.0467 0.0470
Free Cash Flow 1 -8.568 23.22 62.68 -13.06 61.08 58.36
FCF margin -1.68% 5.87% 13.32% -1.66% 7.18% 7.44%
FCF Conversion (EBITDA) - 81.19% 64.61% - 38.16% 32.87%
FCF Conversion (Net income) - - 124.46% - 56.52% 53.87%
Dividend per Share - - 0.0200 0.0100 0.0100 0.0150
Announcement Date 4/25/19 6/12/20 5/28/21 4/29/22 4/28/23 4/29/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 64.3 45.1 - 14.3 - -
Net Cash position 1 - - 9.93 - 48.7 33.6
Leverage (Debt/EBITDA) 3.391 x 1.575 x - 0.0703 x - -
Free Cash Flow 1 -8.57 23.2 62.7 -13.1 61.1 58.4
ROE (net income / shareholders' equity) -6.08% -0.42% 8.16% 22.4% 14% 12.7%
ROA (Net income/ Total Assets) -2.08% -1.12% 4.15% 10.9% 7.07% 7.88%
Assets 1 1,858 59.85 1,214 1,403 1,529 1,375
Book Value Per Share 2 0.2600 0.2600 0.2700 0.3200 0.3500 0.3900
Cash Flow per Share 2 0.0100 0.0100 0.0200 0.0400 0.0500 0.0500
Capex 1 35.7 23.7 24.6 80.4 37.2 58.2
Capex / Sales 7.01% 5.99% 5.22% 10.23% 4.37% 7.43%
Announcement Date 4/25/19 6/12/20 5/28/21 4/29/22 4/28/23 4/29/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. KRETAM Stock
  4. Financials Kretam Holdings