Financials DPI Holdings

Equities

DPIH

MYQ0205OO003

Commodity Chemicals

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.18 MYR 0.00% Intraday chart for DPI Holdings +2.86% -7.69%

Valuation

Fiscal Period: May 2019 2020 2021 2022 2023
Capitalization 1 82.74 85.18 233.6 215.4 135.1
Enterprise Value (EV) 1 33.79 35.1 177.2 168.5 89.17
P/E ratio 10.9 x 14.1 x 19.7 x 39.3 x 47 x
Yield 2.38% 2.31% 1.56% 1.36% 0.81%
Capitalization / Revenue 1.68 x 2.04 x 3.74 x 4.25 x 2.62 x
EV / Revenue 0.69 x 0.84 x 2.84 x 3.33 x 1.73 x
EV / EBITDA 4.06 x 4.7 x 11.9 x 29.4 x 25.4 x
EV / FCF -169 x 8.39 x 23.3 x -25.5 x -73.9 x
FCF Yield -0.59% 11.9% 4.29% -3.92% -1.35%
Price to Book 1.17 x 1.17 x 2.89 x 2.6 x 1.59 x
Nbr of stocks (in thousands) 730,097 730,097 730,097 730,097 730,096
Reference price 2 0.1133 0.1167 0.3200 0.2950 0.1850
Announcement Date 9/30/19 9/24/20 9/30/21 9/30/22 9/29/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Mayo 2018 2019 2020 2021 2022 2023
Net sales 1 50.29 49.13 41.74 62.45 50.68 51.65
EBITDA 1 11.18 8.327 7.464 14.89 5.724 3.505
EBIT 1 10.79 7.935 7.145 14.55 5.368 2.807
Operating Margin 21.45% 16.15% 17.12% 23.29% 10.59% 5.44%
Earnings before Tax (EBT) 1 18.62 8.727 8.424 16.18 7.114 4.14
Net income 1 15.16 6.395 6.041 11.86 5.15 2.876
Net margin 30.14% 13.02% 14.47% 18.99% 10.16% 5.57%
EPS 2 0.0281 0.0104 0.008273 0.0162 0.007500 0.003938
Free Cash Flow 1 5.596 -0.2 4.183 7.604 -6.614 -1.207
FCF margin 11.13% -0.41% 10.02% 12.18% -13.05% -2.34%
FCF Conversion (EBITDA) 50.05% - 56.05% 51.08% - -
FCF Conversion (Net income) 36.91% - 69.25% 64.12% - -
Dividend per Share - 0.002700 0.002700 0.005000 0.004000 0.001500
Announcement Date 11/27/18 9/30/19 9/24/20 9/30/21 9/30/22 9/29/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 18.5 49 50.1 56.4 46.8 45.9
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 5.6 -0.2 4.18 7.6 -6.61 -1.21
ROE (net income / shareholders' equity) 50.6% 12.1% 8.39% 15.4% 6.29% 3.43%
ROA (Net income/ Total Assets) 15.6% 8.33% 5.76% 10.8% 3.68% 1.9%
Assets 1 96.89 76.74 104.9 110.1 140 151.6
Book Value Per Share 2 0.0600 0.1000 0.1000 0.1100 0.1100 0.1200
Cash Flow per Share 2 0.0300 0.0200 0.0100 0.0200 0.0100 0.0100
Capex 1 0.11 2.9 0.86 2.27 6.56 3.28
Capex / Sales 0.22% 5.91% 2.05% 3.64% 12.93% 6.36%
Announcement Date 11/27/18 9/30/19 9/24/20 9/30/21 9/30/22 9/29/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. DPIH Stock
  4. Financials DPI Holdings