Stock HEXTECH COMPLETE LOGISTIC SERVICES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Complete Logistic Services

Equities

HEXTECH

MYL5136OO006

Construction Materials

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1.16 MYR 0.00% Intraday chart for Complete Logistic Services -1.69% -17.51%
Mar. 13 Hextar Technologies Solutions to Sell Land for MYR8.8 Million MT
Feb. 27 Hextar Technologies Solutions Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 81.47 109.1 64.61 152.7 474.7 3,046
Enterprise Value (EV) 1 86.83 100.6 -4.504 133.8 465.2 3,046
P/E ratio 8.66 x 10.4 x 1.39 x 39.4 x 36.9 x 740 x
Yield - - 31.4% 13.4% - 1.69%
Capitalization / Revenue 0.66 x 0.88 x 0.6 x 3.61 x 4.16 x 18.8 x
EV / Revenue 0.7 x 0.81 x -0.04 x 3.16 x 4.08 x 18.8 x
EV / EBITDA 3.91 x 4.22 x -0.24 x 27.8 x 74.2 x 398 x
EV / FCF -31.4 x 8.93 x -0.42 x -33.6 x -9.15 x -469 x
FCF Yield -3.19% 11.2% -238% -2.98% -10.9% -0.21%
Price to Book 0.59 x 0.73 x 0.36 x 0.94 x 2.76 x 24.6 x
Nbr of stocks (in thousands) 1,975,067 1,982,971 2,026,867 2,053,275 2,058,384 2,058,384
Reference price 2 0.0412 0.0550 0.0319 0.0744 0.2306 1.480
Announcement Date 7/27/18 7/29/19 8/25/20 8/11/21 7/29/22 7/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 124 124.1 108.2 42.35 114 162.4
EBITDA 1 22.22 23.82 18.67 4.813 6.27 7.653
EBIT 1 14.83 16.43 12.68 2.614 3.378 4.976
Operating Margin 11.96% 13.24% 11.72% 6.17% 2.96% 3.06%
Earnings before Tax (EBT) 1 11.4 13.75 49.18 4.275 13.55 5.487
Net income 1 9.415 10.69 46.31 3.838 12.87 4.123
Net margin 7.59% 8.61% 42.81% 9.06% 11.29% 2.54%
EPS 2 0.004766 0.005300 0.0229 0.001887 0.006254 0.002000
Free Cash Flow 1 -2.767 11.26 10.7 -3.985 -50.82 -6.493
FCF margin -2.23% 9.08% 9.89% -9.41% -44.57% -4%
FCF Conversion (EBITDA) - 47.29% 57.3% - - -
FCF Conversion (Net income) - 105.41% 23.11% - - -
Dividend per Share - - 0.0100 0.0100 - 0.0250
Announcement Date 7/27/18 7/29/19 8/25/20 8/11/21 7/29/22 7/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 5.36 - - - - -
Net Cash position 1 - 8.45 69.1 18.9 9.5 0.22
Leverage (Debt/EBITDA) 0.2411 x - - - - -
Free Cash Flow 1 -2.77 11.3 10.7 -3.98 -50.8 -6.49
ROE (net income / shareholders' equity) 7.09% 7.33% 27.9% 2.08% 7.6% 2.55%
ROA (Net income/ Total Assets) 5.34% 5.5% 3.82% 0.75% 1.03% 1.76%
Assets 1 176.4 194.3 1,212 510.2 1,251 234.8
Book Value Per Share 2 0.0700 0.0800 0.0900 0.0800 0.0800 0.0600
Cash Flow per Share 2 0.0100 0.0100 0.0500 0.0200 0.0100 0.0100
Capex 1 15.4 9.82 13.2 20.8 2.93 1.38
Capex / Sales 12.4% 7.92% 12.21% 49.19% 2.57% 0.85%
Announcement Date 7/27/18 7/29/19 8/25/20 8/11/21 7/29/22 7/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Construction Material Wholesale

1st Jan change Capi.
COMPLETE LOGISTIC SERVICES Stock Complete Logistic Services
-17.51% 501M
MITANI CORPORATION Stock Mitani Corporation
-14.83% 933M
THAIHOLDINGS Stock Thaiholdings
0.00% 536M
SHENZHEN HUAKONG SEG CO., LTD. Stock Shenzhen Huakong Seg Co., Ltd.
-6.50% 460M
ISRAEL SHIPYARDS INDUSTRIES LTD Stock Israel Shipyards Industries Ltd
-13.37% 429M
KUWAIT PORTLAND CEMENT CO. K.P.S.C. Stock Kuwait Portland Cement Co. K.P.S.C.
-0.12% 273M
ADVAN GROUP CO., LTD. Stock Advan Group Co., Ltd.
+3.17% 251M
PAN-UNITED CORPORATION LTD Stock Pan-United Corporation Ltd
+14.47% 222M
NSL LTD Stock NSL Ltd
-11.95% 192M
JK HOLDINGS CO., LTD. Stock JK Holdings Co., Ltd.
+1.64% 194M
Construction Material Wholesale
  1. Stock Market
  2. Equities
  3. HEXTECH Stock
  4. Financials Complete Logistic Services