End-of-day quote
BURSA MALAYSIA
06:00:00 2024-06-05 pm EDT
|
5-day change
|
1st Jan Change
|
20.64
MYR
|
+0.78%
|
|
+2.89%
|
+14.67%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,290
|
1,633
|
1,883
|
1,731
|
1,385
|
1,254
|
-
|
-
|
Enterprise Value (EV)
1 |
2,290
|
1,633
|
1,883
|
1,731
|
1,385
|
1,099
|
1,254
|
1,254
|
P/E ratio
|
21.7
x
|
13.9
x
|
16.1
x
|
33.5
x
|
17.3
x
|
11.8
x
|
13.4
x
|
12.2
x
|
Yield
|
5.99%
|
7.37%
|
5.26%
|
2.91%
|
5.35%
|
4.19%
|
5.6%
|
6.15%
|
Capitalization / Revenue
|
2.03
x
|
1.55
x
|
1.93
x
|
1.99
x
|
1.4
x
|
1.21
x
|
1.06
x
|
1.01
x
|
EV / Revenue
|
2.03
x
|
1.55
x
|
1.93
x
|
1.99
x
|
1.4
x
|
1.21
x
|
1.06
x
|
1.01
x
|
EV / EBITDA
|
17
x
|
9.42
x
|
13.8
x
|
28
x
|
14.4
x
|
11.2
x
|
-
|
-
|
EV / FCF
|
34,564,657
x
|
22,263,458
x
|
35,499,739
x
|
97,097,854
x
|
19,023,209
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
2.74
x
|
2
x
|
2.32
x
|
2.26
x
|
1.74
x
|
1.5
x
|
1.46
x
|
1.41
x
|
Nbr of stocks (in thousands)
|
60,746
|
60,746
|
60,746
|
60,746
|
60,746
|
60,746
|
-
|
-
|
Reference price
2 |
37.70
|
26.88
|
31.00
|
28.50
|
22.80
|
20.64
|
20.64
|
20.64
|
Announcement Date
|
5/28/19
|
6/29/20
|
5/28/21
|
5/31/22
|
5/30/23
|
5/30/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,128
|
1,052
|
974.6
|
868.8
|
991.6
|
905.7
|
1,186
|
1,245
|
EBITDA
1 |
134.8
|
173.4
|
136.6
|
61.86
|
96.27
|
98.14
|
-
|
-
|
EBIT
1 |
105.8
|
141.4
|
104.6
|
31.26
|
68.43
|
72.87
|
-
|
-
|
Operating Margin
|
9.38%
|
13.44%
|
10.73%
|
3.6%
|
6.9%
|
8.05%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
131.3
|
141.2
|
135.2
|
53.04
|
91.34
|
106.7
|
112.7
|
123.9
|
Net income
1 |
105.8
|
117
|
116.5
|
51.51
|
80.13
|
92.65
|
93.5
|
102.9
|
Net margin
|
9.38%
|
11.12%
|
11.95%
|
5.93%
|
8.08%
|
10.23%
|
7.88%
|
8.26%
|
EPS
2 |
1.740
|
1.930
|
1.920
|
0.8500
|
1.320
|
1.530
|
1.540
|
1.693
|
Free Cash Flow
|
66.26
|
73.34
|
53.05
|
17.83
|
72.81
|
-
|
-
|
-
|
FCF margin
|
5.87%
|
6.97%
|
5.44%
|
2.05%
|
7.34%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
49.14%
|
42.29%
|
38.82%
|
28.83%
|
75.63%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
62.65%
|
62.69%
|
45.55%
|
34.61%
|
90.86%
|
-
|
-
|
-
|
Dividend per Share
2 |
2.260
|
1.980
|
1.630
|
0.8300
|
1.220
|
0.8640
|
1.155
|
1.270
|
Announcement Date
|
5/28/19
|
6/29/20
|
5/28/21
|
5/31/22
|
5/30/23
|
5/30/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
66.3
|
73.3
|
53
|
17.8
|
72.8
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.3%
|
14.2%
|
14.3%
|
6.53%
|
10.3%
|
8.9%
|
10.9%
|
11.6%
|
ROA (Net income/ Total Assets)
|
10.2%
|
11.8%
|
11.9%
|
5.45%
|
8.71%
|
7.5%
|
-
|
-
|
Assets
1 |
1,040
|
993.2
|
974.7
|
945.2
|
920
|
1,000
|
-
|
-
|
Book Value Per Share
2 |
13.80
|
13.40
|
13.40
|
12.60
|
13.10
|
13.80
|
14.10
|
14.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
54.4
|
45.2
|
42.5
|
34.4
|
17
|
30
|
30
|
30
|
Capex / Sales
|
4.82%
|
4.3%
|
4.36%
|
3.96%
|
1.71%
|
2.75%
|
2.53%
|
2.41%
|
Announcement Date
|
5/28/19
|
6/29/20
|
5/28/21
|
5/31/22
|
5/30/23
|
5/30/24
|
-
|
-
|
Last Close Price
20.64
MYR Average target price
20.02
MYR Spread / Average Target -3.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.67% | 267M | | +20.37% | 62.24B | | +47.57% | 37.53B | | +48.39% | 10.62B | | -1.50% | 6.69B | | +1.09% | 5.89B | | +7.01% | 5.34B | | -14.06% | 3.1B | | -8.62% | 2.58B | | +12.49% | 2.62B |
Other Appliances, Tools & Housewares
|