Stock AEMULUS AEMULUS HOLDINGS
Add to a list
To use this feature you must be a member
Log inSign up

Financials Aemulus Holdings

Equities

AEMULUS

MYQ0181OO006

Semiconductor Equipment & Testing

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.35 MYR 0.00% Intraday chart for Aemulus Holdings +6.06% +11.11%
Feb. 20 Aemulus Holdings Berhad Appoints Puan Tursina Binti Yaacob as Independent and Non Executive Chairman of Risk Committee CI
Feb. 20 Aemulus Holdings Berhad Announces Retirement of Ong Chong Chee as Independent and Non Executive Member of Risk Committee CI

Valuation

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Capitalization 1 194.9 148.4 377.9 636.3 275.7 214.2
Enterprise Value (EV) 1 174.2 145.8 366.3 638 264.3 220.9
P/E ratio 36.8 x -45.8 x -95.4 x 61.1 x 20 x -3.93 x
Yield 0.56% - - - - -
Capitalization / Revenue 5.27 x 5.15 x 19.6 x 10.4 x 3.78 x 8.53 x
EV / Revenue 4.71 x 5.06 x 19 x 10.4 x 3.62 x 8.8 x
EV / EBITDA 26.3 x -93.1 x -102 x 45 x 15.3 x -6.02 x
EV / FCF -110 x -26.7 x -18.3 x -60.8 x -5.49 x -46.1 x
FCF Yield -0.91% -3.75% -5.48% -1.64% -18.2% -2.17%
Price to Book 2.48 x 2 x 3.72 x 5.66 x 1.35 x 1.58 x
Nbr of stocks (in thousands) 548,899 549,477 604,623 606,005 707,023 669,384
Reference price 2 0.3550 0.2700 0.6250 1.050 0.3900 0.3200
Announcement Date 1/24/19 1/22/20 1/4/21 1/7/22 1/6/23 1/22/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net sales 1 36.96 28.83 19.32 61.09 73.04 25.1
EBITDA 1 6.623 -1.566 -3.59 14.16 17.3 -36.69
EBIT 1 5.467 -3.037 -5.786 11.67 14.46 -39.84
Operating Margin 14.79% -10.53% -29.95% 19.1% 19.8% -158.75%
Earnings before Tax (EBT) 1 5.337 -3.149 -3.321 11.3 12.46 -54.37
Net income 1 5.296 -3.215 -3.612 10.45 12.52 -54.66
Net margin 14.33% -11.15% -18.7% 17.11% 17.14% -217.77%
EPS 2 0.009652 -0.005900 -0.006553 0.0172 0.0195 -0.0815
Free Cash Flow 1 -1.588 -5.468 -20.06 -10.49 -48.12 -4.795
FCF margin -4.3% -18.96% -103.85% -17.16% -65.89% -19.1%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.002000 - - - - -
Announcement Date 1/24/19 1/22/20 1/4/21 1/7/22 1/6/23 1/22/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 1.7 - 6.68
Net Cash position 1 20.7 2.55 11.6 - 11.5 -
Leverage (Debt/EBITDA) - - - 0.1199 x - -0.1822 x
Free Cash Flow 1 -1.59 -5.47 -20.1 -10.5 -48.1 -4.79
ROE (net income / shareholders' equity) 6.99% -4.21% -4.11% 9.75% 8.3% -33.7%
ROA (Net income/ Total Assets) 4.02% -2.15% -3.31% 5.08% 4.5% -11.7%
Assets 1 131.7 149.6 109.1 205.9 278.1 465.3
Book Value Per Share 2 0.1400 0.1300 0.1700 0.1900 0.2900 0.2000
Cash Flow per Share 2 0.0100 0 0 0.0100 0.0100 0.0100
Capex 1 1.3 7.8 12.1 4.5 2.8 0.24
Capex / Sales 3.51% 27.04% 62.5% 7.36% 3.83% 0.97%
Announcement Date 1/24/19 1/22/20 1/4/21 1/7/22 1/6/23 1/22/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Semiconductor Testing Equipment & Service

1st Jan change Capi.
AEMULUS HOLDINGS Stock Aemulus Holdings
+11.11% 49.19M
KLA CORPORATION Stock KLA Corporation
+21.50% 95.51B
ADVANTEST CORPORATION Stock Advantest Corporation
+12.34% 25.27B
LASERTEC CORPORATION Stock Lasertec Corporation
-8.31% 19.53B
TONGFU MICROELECTRONICS CO.,LTD Stock Tongfu Microelectronics Co.,Ltd
-8.65% 4.41B
KING YUAN ELECTRONICS CO., LTD. Stock King Yuan Electronics Co., Ltd.
+12.49% 3.58B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD. Stock Tianshui Huatian Technology Co., Ltd.
-7.63% 3.48B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD Stock Hangzhou Changchuan Technology Co.,Ltd
-22.90% 2.53B
ISC CO., LTD. Stock ISC Co., Ltd.
-0.12% 1.19B
ARDENTEC CORPORATION Stock Ardentec Corporation
+4.73% 1.13B
Semiconductor Testing Equipment & Service
  1. Stock Market
  2. Equities
  3. AEMULUS Stock
  4. Financials Aemulus Holdings