Stock BDB BINA DARULAMAN
Add to a list
To use this feature you must be a member
Log inSign up

Financials Bina Darulaman

Equities

BDB

MYL6173OO008

Construction & Engineering

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.375 MYR 0.00% Intraday chart for Bina Darulaman 0.00% +31.58%
Feb. 29 Bina Darulaman Berhad Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 29 Bina Darulaman Berhad Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 182.3 94.2 113.9 117 176.2 83.56
Enterprise Value (EV) 1 229.8 183.7 177.3 176.9 232 114.6
P/E ratio -24 x -2.23 x 24.2 x 22.1 x 32.7 x 14.9 x
Yield - - - 1.95% 1.29% 1.67%
Capitalization / Revenue 0.72 x 0.46 x 0.46 x 0.53 x 0.85 x 0.36 x
EV / Revenue 0.91 x 0.9 x 0.71 x 0.81 x 1.12 x 0.5 x
EV / EBITDA 28.2 x -8.03 x 7.46 x 7.73 x 12.4 x 5.48 x
EV / FCF 0.79 x 320 x 15.5 x 10.1 x 5.85 x 3.27 x
FCF Yield 126% 0.31% 6.44% 9.85% 17.1% 30.6%
Price to Book 0.35 x 0.21 x 0.25 x 0.25 x 0.37 x 0.18 x
Nbr of stocks (in thousands) 303,855 303,855 303,855 303,855 303,855 303,855
Reference price 2 0.6000 0.3100 0.3750 0.3850 0.5800 0.2750
Announcement Date 3/27/18 4/1/19 5/19/20 5/3/21 4/26/22 4/12/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 251.7 203.4 248.2 219.6 207.7 231.4
EBITDA 1 8.148 -22.88 23.76 22.88 18.71 20.93
EBIT 1 -1.021 -33.12 13.96 14.54 11.73 14.61
Operating Margin -0.41% -16.29% 5.62% 6.62% 5.64% 6.31%
Earnings before Tax (EBT) 1 -6.263 -39.33 6.799 8.534 7.77 9.044
Net income 1 -7.597 -42.2 4.707 5.292 5.387 5.597
Net margin -3.02% -20.75% 1.9% 2.41% 2.59% 2.42%
EPS 2 -0.0250 -0.1389 0.0155 0.0174 0.0177 0.0184
Free Cash Flow 1 289.8 0.5736 11.42 17.43 39.64 35.02
FCF margin 115.14% 0.28% 4.6% 7.94% 19.08% 15.13%
FCF Conversion (EBITDA) 3,556.81% - 48.06% 76.2% 211.86% 167.28%
FCF Conversion (Net income) - - 242.55% 329.4% 735.81% 625.61%
Dividend per Share - - - 0.007500 0.007500 0.004600
Announcement Date 3/27/18 4/1/19 5/19/20 5/3/21 4/26/22 4/12/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 47.5 89.5 63.3 59.9 55.7 31.1
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.832 x -3.913 x 2.665 x 2.618 x 2.979 x 1.484 x
Free Cash Flow 1 290 0.57 11.4 17.4 39.6 35
ROE (net income / shareholders' equity) -1.45% -8.8% 1.02% 1.13% 1.14% 1.17%
ROA (Net income/ Total Assets) -0.07% -2.7% 1.17% 1.23% 1.01% 1.27%
Assets 1 11,288 1,565 402.2 430.9 533.2 439.3
Book Value Per Share 2 1.700 1.510 1.520 1.540 1.550 1.560
Cash Flow per Share 2 0.3200 0.1400 0.1900 0.1800 0.2000 0.2600
Capex 1 23.3 9.72 5.01 1.09 2.49 3.91
Capex / Sales 9.25% 4.78% 2.02% 0.49% 1.2% 1.69%
Announcement Date 3/27/18 4/1/19 5/19/20 5/3/21 4/26/22 4/12/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Construction & Engineering

1st Jan change Capi.
BINA DARULAMAN Stock Bina Darulaman
+31.58% 23.9M
VINCI Stock VINCI
-2.29% 67.67B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+2.13% 59.37B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+21.25% 38.3B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+11.23% 30.73B
FERROVIAL SE Stock Ferrovial SE
+2.06% 26.35B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+22.89% 22.01B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.06% 19.47B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+23.28% 17.6B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+64.33% 16.64B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. BDB Stock
  4. Financials Bina Darulaman