BERJAYA SPORTS TOTO |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.4 MYR | 0.00% |
|
+2.94% | -5.41% |
| Mar. 28 | Sports Toto Buys 1% Stake in Berjaya Food For MYR13.2 Million | MT |
| Feb. 26 | Sports Toto's Profit Plunges in Fiscal Q2; Shares Drop 3% | MT |
Valuation
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,718 | 2,942 | 2,657 | 2,451 | 1,782 | 1,889 | - | - |
| Enterprise Value (EV) 1 | 4,416 | 3,827 | 3,711 | 3,374 | 2,683 | 2,825 | 2,751 | 2,673 |
| P/E ratio | 16.1 x | 22.5 x | 14.9 x | 15.5 x | 8.23 x | 9.79 x | 9.16 x | 8.5 x |
| Yield | 5.68% | 4.63% | 3.96% | 4.66% | 6.63% | 6.91% | 8.1% | 8.72% |
| Capitalization / Revenue | 0.55 x | 0.63 x | 0.55 x | 0.47 x | 0.29 x | 0.32 x | 0.31 x | 0.31 x |
| EV / Revenue | 0.66 x | 0.82 x | 0.77 x | 0.64 x | 0.44 x | 0.48 x | 0.45 x | 0.43 x |
| EV / EBITDA | 8.54 x | 11.6 x | 8.95 x | 8.76 x | 6.19 x | 6.75 x | 6.33 x | 5.9 x |
| EV / FCF | 14.4 x | 35.4 x | 8.67 x | 22 x | 95.2 x | 9.69 x | 11.4 x | 10.9 x |
| FCF Yield | 6.95% | 2.83% | 11.5% | 4.54% | 1.05% | 10.3% | 8.75% | 9.14% |
| Price to Book | 5.18 x | 4.08 x | 3.31 x | 2.79 x | 1.7 x | 1.62 x | 1.59 x | 1.48 x |
| Nbr of stocks (in thousands) | 1,347,000 | 1,337,500 | 1,341,900 | 1,339,372 | 1,340,155 | 1,349,313 | - | - |
| Reference price 2 | 2.760 | 2.200 | 1.980 | 1.830 | 1.330 | 1.400 | 1.400 | 1.400 |
| Announcement Date | 8/19/19 | 8/18/20 | 8/20/21 | 8/23/22 | 8/23/23 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,699 | 4,653 | 4,829 | 5,233 | 6,100 | 5,907 | 6,052 | 6,192 |
| EBITDA 1 | 517.3 | 331.2 | 414.5 | 385.1 | 433.3 | 418.5 | 434.5 | 452.8 |
| EBIT 1 | 481.1 | 266.5 | 347.2 | 312.4 | 360.8 | 330.6 | 351.4 | 369.5 |
| Operating Margin | 7.18% | 5.73% | 7.19% | 5.97% | 5.91% | 5.6% | 5.81% | 5.97% |
| Earnings before Tax (EBT) 1 | 356.3 | 227.1 | 281.5 | 272.4 | 337.1 | 293.8 | 315.3 | 338.4 |
| Net income 1 | 235 | 134.2 | 182.1 | 161.6 | 221.9 | 192 | 206.1 | 221.3 |
| Net margin | 3.51% | 2.88% | 3.77% | 3.09% | 3.64% | 3.25% | 3.41% | 3.57% |
| EPS 2 | 0.1711 | 0.0979 | 0.1330 | 0.1181 | 0.1617 | 0.1430 | 0.1529 | 0.1648 |
| Free Cash Flow 1 | 306.8 | 108.2 | 428.2 | 153.3 | 28.17 | 291.6 | 240.7 | 244.4 |
| FCF margin | 4.58% | 2.32% | 8.87% | 2.93% | 0.46% | 4.94% | 3.98% | 3.95% |
| FCF Conversion (EBITDA) | 59.31% | 32.65% | 103.3% | 39.8% | 6.5% | 69.68% | 55.39% | 53.97% |
| FCF Conversion (Net income) | 130.54% | 80.57% | 235.21% | 94.88% | 12.69% | 151.87% | 116.78% | 110.42% |
| Dividend per Share 2 | 0.1569 | 0.1020 | 0.0784 | 0.0853 | 0.0882 | 0.0968 | 0.1134 | 0.1221 |
| Announcement Date | 8/19/19 | 8/18/20 | 8/20/21 | 8/23/22 | 8/23/23 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2022 Q2 | 2022 Q4 |
|---|---|---|
| Net sales | - | - |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | 53.26 | - |
| Net margin | - | - |
| EPS | 0.0389 | - |
| Dividend per Share 1 | - | 0.0461 |
| Announcement Date | 2/22/22 | 8/23/22 |
1MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 698 | 884 | 1,054 | 923 | 900 | 936 | 862 | 784 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.35 x | 2.669 x | 2.543 x | 2.396 x | 2.077 x | 2.237 x | 1.985 x | 1.732 x |
| Free Cash Flow 1 | 307 | 108 | 428 | 153 | 28.2 | 292 | 241 | 244 |
| ROE (net income / shareholders' equity) | 32.1% | 18.3% | 23.5% | 18.9% | 22.6% | 17.4% | 17.3% | 17.9% |
| ROA (Net income/ Total Assets) | 8.9% | 4.86% | 6.35% | 5.27% | 6.21% | 5.2% | 5.55% | 6.07% |
| Assets 1 | 2,640 | 2,761 | 2,867 | 3,067 | 3,576 | 3,693 | 3,713 | 3,648 |
| Book Value Per Share 2 | 0.5300 | 0.5400 | 0.6000 | 0.6600 | 0.7800 | 0.8600 | 0.8800 | 0.9500 |
| Cash Flow per Share | 0.2500 | 0.1300 | 0.3700 | - | - | - | - | - |
| Capex 1 | 43 | 76.4 | 73.4 | 138 | 178 | 31.9 | 46.5 | 46.6 |
| Capex / Sales | 0.64% | 1.64% | 1.52% | 2.63% | 2.92% | 0.54% | 0.77% | 0.75% |
| Announcement Date | 8/19/19 | 8/18/20 | 8/20/21 | 8/23/22 | 8/23/23 | - | - | - |
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
B-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
1.4
MYR
Average target price
1.564
MYR
Spread / Average Target
+11.70%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.41% | 396M | |
| +7.14% | 33.01B | |
| +5.10% | 24.32B | |
| +22.35% | 20.52B | |
| -18.63% | 19.87B | |
| -18.07% | 19.35B | |
| -1.52% | 16.62B | |
| -4.07% | 9.51B | |
| -21.91% | 7.92B | |
| +6.70% | 7.13B |
- Stock Market
- Equities
- SPTOTO Stock
- Financials Berjaya Sports Toto
