Financials Adventa

Equities

ADVENTA

MYL7191OO009

Medical Equipment, Supplies & Distribution

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.29 MYR -.--% Intraday chart for Adventa +3.57% -19.44%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 91.67 66.46 91.67 233.8 158.9 100.1
Enterprise Value (EV) 1 116.1 96.11 70.69 239.6 162.1 88.48
P/E ratio 650 x -3.05 x 4.09 x -19.8 x 12.1 x -19.5 x
Yield - - - - - -
Capitalization / Revenue 2.07 x 1.29 x 3.03 x 2.68 x 1.63 x 1.7 x
EV / Revenue 2.63 x 1.87 x 2.34 x 2.75 x 1.66 x 1.5 x
EV / EBITDA 27 x 45.8 x -6.82 x -20.4 x 19 x -21.3 x
EV / FCF -12.1 x - -14.5 x -11.2 x -16.4 x 21.2 x
FCF Yield -8.25% - -6.88% -8.91% -6.1% 4.71%
Price to Book 1.13 x 1.2 x 1.37 x 4.23 x 2.33 x 1.59 x
Nbr of stocks (in thousands) 152,786 152,786 152,786 152,786 152,786 152,786
Reference price 2 0.6000 0.4350 0.6000 1.530 1.040 0.6550
Announcement Date 2/28/18 4/29/19 6/22/20 5/25/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 44.24 51.45 30.23 87.17 97.58 59
EBITDA 1 4.293 2.097 -10.36 -11.76 8.529 -4.162
EBIT 1 2.45 0.1392 -11.77 -12.65 7.641 -4.99
Operating Margin 5.54% 0.27% -38.95% -14.51% 7.83% -8.46%
Earnings before Tax (EBT) 1 1.528 -19.58 -12.02 -12.74 7.559 -4.765
Net income 1 0.1411 -21.8 22.44 -11.78 13.13 -5.142
Net margin 0.32% -42.37% 74.23% -13.51% 13.45% -8.71%
EPS 2 0.000923 -0.1427 0.1469 -0.0771 0.0859 -0.0337
Free Cash Flow 1 -9.583 - -4.862 -21.34 -9.895 4.166
FCF margin -21.66% - -16.08% -24.49% -10.14% 7.06%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 2/28/18 4/29/19 6/22/20 5/25/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 24.5 29.6 - 5.86 3.25 -
Net Cash position 1 - - 21 - - 11.6
Leverage (Debt/EBITDA) 5.696 x 14.14 x - -0.4984 x 0.3809 x -
Free Cash Flow 1 -9.58 - -4.86 -21.3 -9.89 4.17
ROE (net income / shareholders' equity) 0.17% - -20.6% -20.4% 12.9% -7.93%
ROA (Net income/ Total Assets) 1.16% - -7.18% -8.64% 5.31% -3.6%
Assets 1 12.16 - -312.7 136.3 247.2 142.7
Book Value Per Share 2 0.5300 0.3600 0.4400 0.3600 0.4500 0.4100
Cash Flow per Share 2 0.0700 0.0600 0.1000 0.0800 0.0400 0.0500
Capex 1 1.85 1.48 1.1 7.21 0.59 0.25
Capex / Sales 4.19% 2.88% 3.62% 8.28% 0.61% 0.42%
Announcement Date 2/28/18 4/29/19 6/22/20 5/25/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA