Financials Cheetah Holdings

Equities

CHEETAH

MYL7209OO009

Apparel & Accessories

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
0.115 MYR -8.00% Intraday chart for Cheetah Holdings -4.17% -17.86%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 45.94 32.73 32.16 220.5 65.64 60.78
Enterprise Value (EV) 1 16.11 -9.344 -9.341 167.6 37.51 54.36
P/E ratio 44.6 x 104 x -9.41 x 32.7 x -7.94 x -3.31 x
Yield 0.98% 1.37% - - - -
Capitalization / Revenue 0.39 x 0.23 x 0.29 x 2.12 x 0.45 x 0.41 x
EV / Revenue 0.14 x -0.07 x -0.09 x 1.61 x 0.26 x 0.37 x
EV / EBITDA 3.98 x -6.05 x 3.05 x 21.9 x -9.79 x -3.58 x
EV / FCF 1.39 x -0.81 x -4.68 x 23.2 x -4.42 x -1.96 x
FCF Yield 71.7% -124% -21.4% 4.31% -22.6% -51%
Price to Book 0.36 x 0.26 x 0.26 x 1.68 x 0.47 x 0.5 x
Nbr of stocks (in thousands) 344,578 344,578 344,578 344,578 486,235 486,235
Reference price 2 0.1333 0.0950 0.0933 0.6400 0.1350 0.1250
Announcement Date 10/18/18 10/25/19 10/27/20 10/27/21 10/26/22 10/30/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Net sales 1 117 141.5 109.4 104 145.4 146.8
EBITDA 1 4.047 1.544 -3.061 7.639 -3.832 -15.17
EBIT 1 0.912 -1.039 -5.051 6.358 -5.035 -17.24
Operating Margin 0.78% -0.73% -4.62% 6.11% -3.46% -11.74%
Earnings before Tax (EBT) 1 1.665 0.348 -3.614 8.77 -4.161 -17.18
Net income 1 1.035 0.315 -3.418 6.737 -7.087 -18.34
Net margin 0.88% 0.22% -3.12% 6.48% -4.87% -12.49%
EPS 2 0.002990 0.000914 -0.009917 0.0196 -0.0170 -0.0377
Free Cash Flow 1 11.55 11.57 1.997 7.224 -8.489 -27.74
FCF margin 9.88% 8.18% 1.83% 6.94% -5.84% -18.9%
FCF Conversion (EBITDA) 285.5% 749.61% - 94.57% - -
FCF Conversion (Net income) 1,116.33% 3,673.86% - 107.22% - -
Dividend per Share 2 0.001300 0.001300 - - - -
Announcement Date 10/18/18 10/25/19 10/27/20 10/27/21 10/26/22 10/30/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 29.8 42.1 41.5 52.9 28.1 6.41
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 11.6 11.6 2 7.22 -8.49 -27.7
ROE (net income / shareholders' equity) 0.8% 0.25% -2.7% 5.27% -5.25% -14.1%
ROA (Net income/ Total Assets) 0.39% -0.48% -2.39% 2.98% -2.21% -7.63%
Assets 1 262.8 -66.1 143.3 226.3 320.5 240.3
Book Value Per Share 2 0.3700 0.3700 0.3600 0.3800 0.2900 0.2500
Cash Flow per Share 2 0.0900 0.1200 0.1200 0.1500 0.0500 0.0200
Capex 1 1.13 0.64 0.34 0.24 4.67 2.73
Capex / Sales 0.97% 0.45% 0.31% 0.23% 3.22% 1.86%
Announcement Date 10/18/18 10/25/19 10/27/20 10/27/21 10/26/22 10/30/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CHEETAH Stock
  4. Financials Cheetah Holdings