Google
Apple
English (UK)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
AURELIUS TECHNOLOGIES |
End-of-day quote
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 2.670 MYR | -0.74% | -1.11% | +45.90% | |
Valuation
| Fiscal Period : January | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 767 | 928 | 1 052 | - | - |
| Enterprise Value (EV) 1 | 804 | 973 | 1 054 | 1 122 | 1 188 |
| P/E ratio | 34,8x | 24,9x | 23,1x | 17,7x | 11,8x |
| Yield | - | 1,54% | 2,25% | 2,96% | 4,23% |
| Capitalization / Revenue | 2,09x | 1,92x | 1,95x | 1,54x | 1,04x |
| EV / Revenue | 2,19x | 2,02x | 1,95x | 1,65x | 1,18x |
| EV / EBITDA | 22,7x | 18,4x | 16,9x | 13,4x | 8,93x |
| EV / FCF | -31,8x | 916x | -88,6x | -29,9x | -52,3x |
| FCF Yield | -3,14% | 0,11% | -1,13% | -3,34% | -1,91% |
| Price to Book | 3,81x | 3,98x | 3,99x | 3,39x | - |
| Nbr of stocks (in thousands) | 358 180 | 358 180 | 394 068 | - | - |
| Reference price 2 | 2,14 | 2,59 | 2,67 | 2,67 | 2,67 |
| Announcement Date | 03/30/22 | 03/28/23 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 362 | 367 | 482 | 540 | 682 | 1 009 |
| EBITDA 1 | - | 35,4 | 52,9 | 62,4 | 83,6 | 133 |
| EBIT 1 | - | 29,8 | 44,2 | 51,8 | 71,5 | 117 |
| Operating Margin | - | 8,11% | 9,15% | 9,59% | 10,5% | 11,6% |
| Earnings before Tax (EBT) 1 | - | 25,9 | 40,3 | 50,1 | 69,3 | 111 |
| Net income 1 | 15,1 | 22,0 | 37,2 | 45,5 | 59,7 | 88,9 |
| Net margin | 4,17% | 6,00% | 7,72% | 8,41% | 8,75% | 8,81% |
| EPS 2 | - | 0,06 | 0,10 | 0,12 | 0,15 | 0,23 |
| Free Cash Flow 1 | - | -25,3 | 1,06 | -11,9 | -37,5 | -22,7 |
| FCF margin | - | -6,88% | 0,22% | -2,20% | -5,50% | -2,25% |
| FCF Conversion (EBITDA) | - | - | 2,01% | - | - | - |
| FCF Conversion (Net income) | - | - | 2,85% | - | - | - |
| Dividend per Share 2 | - | - | 0,04 | 0,06 | 0,08 | 0,11 |
| Announcement Date | 11/29/21 | 03/30/22 | 03/28/23 | - | - | - |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period : January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 38,0 | 44,9 | 2,00 | 70,0 | 136 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1,07x | 0,85x | 0,03x | 0,84x | 1,02x |
| Free Cash Flow 1 | - | -25,3 | 1,06 | -11,9 | -37,5 | -22,7 |
| ROE (net income / shareholders' equity) | - | 15,4% | 17,2% | 16,7% | 18,0% | 23,0% |
| Shareholders' equity 1 | - | 143 | 217 | 273 | 333 | 387 |
| ROA (Net income/ Total Assets) | - | 6,36% | 8,97% | 10,6% | 11,5% | 12,7% |
| Assets 1 | - | 346 | 415 | 429 | 519 | 700 |
| Book Value Per Share 2 | - | 0,56 | 0,65 | 0,67 | 0,79 | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 14,1 | 39,9 | 39,4 | 43,4 | 15,0 |
| Capex / Sales | - | 3,85% | 8,28% | 7,29% | 6,36% | 1,49% |
| Announcement Date | 11/29/21 | 03/30/22 | 03/28/23 | - | - | - |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating :
Investor Rating :
ESG Refinitiv :
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.670MYR
Average target price
2.917MYR
Spread / Average Target
+9.24%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. (M$) | |
|---|---|---|
| +45.90% | 225 M $ | |
| +18.09% | 53 794 M $ | |
| +2.60% | 43 035 M $ | |
| +29.74% | 36 714 M $ | |
| -0.03% | 31 722 M $ | |
| +91.61% | 16 720 M $ | |
| -10.13% | 11 843 M $ | |
| +40.44% | 10 664 M $ | |
| +25.64% | 9 129 M $ | |
| +9.51% | 8 782 M $ |
- Stock
- Equities
- Stock Aurelius Technologies - BURSA MALAYSIA
- Financials Aurelius Technologies