Projected Income Statement: ARB IOT Group Limited

Forecast Balance Sheet: ARB IOT Group Limited

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Net Debt - - -11.8 - - - -
Change - - - - - - -
Announcement Date 6/24/22 9/30/22 10/30/23 10/30/24 10/31/25 - -
Estimates

Cash Flow Forecast: ARB IOT Group Limited

Fiscal Period: June 2020 2021 2022 2023 2024 2025
CAPEX 1 6.72 - 134 72.38 30 -
Change - - - -45.99% -58.55% -
Free Cash Flow (FCF) 1 - 9.786 -145.6 16.81 5.234 12.94
Change - - -1,587.59% 111.55% -68.86% 147.27%
Announcement Date 6/24/22 6/24/22 9/30/22 10/30/23 10/30/24 10/31/25
1MYR in Million
Estimates

Forecast Financial Ratios: ARB IOT Group Limited

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) - - 24.6% - -13.1% 9.28% 9.31%
EBIT Margin (%) - - 8.74% - -37.1% -1.62% -1.54%
EBT Margin (%) - - 9.04% - -36.54% -1.49% -1.43%
Net margin (%) - - 10.67% - -36.17% -1.42% -1.36%
FCF margin (%) - - - - - - -
FCF / Net Income (%) - - - - - - -

Profitability

       
ROA 5.47% 24.44% 3.64% -12.55% -12.12% - -
ROE 11.59% 38.78% 8.98% -18.76% -31.42% - -

Financial Health

       
Leverage (Debt/EBITDA) - - - - - - -
Debt / Free cash flow - - - - - - -

Capital Intensity

       
CAPEX / Current Assets (%) - - 29.31% - - - -
CAPEX / EBITDA (%) - - 119.15% - - - -
CAPEX / FCF (%) - - - - - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - - - - - -
Change - - - - - - -
EPS 1 2,022 - 3.75 -7.126 -9.59 -0.97 -1.16
Change - - - -290.03% -34.57% 89.89% -19.59%
Nbr of stocks (in thousands) - - 1,753 1,763 1,763 1,765 1,765
Announcement Date 6/24/22 - 10/30/23 10/30/24 10/31/25 - -
1USD
Estimates
2026 *2027 *
P/E ratio -4.74x -3.97x
PBR - -
EV / Sales 0.07x 0.05x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
4.600USD
Average target price
20.00USD
Spread / Average Target
+334.78%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ARBB Stock
  4. Financials ARB IOT Group Limited