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

Financials Glomac

Equities

GLOMAC

MYL5020OO002

Real Estate Development & Operations

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.4 MYR +1.27% Intraday chart for Glomac +5.26% +11.11%
Mar. 26 Glomac Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended January 31, 2024 CI
2023 Glomac Berhad Reports Earnings Results for the Second Quarter and Six Months Ended October 31, 2023 CI

Valuation

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 295.7 236.3 264.1 272.7 241.8 307 - -
Enterprise Value (EV) 1 649.7 547.4 264.1 272.7 241.8 307 307 307
P/E ratio 22 x 18.8 x 9.35 x 7.47 x 7.72 x 21.8 x 12 x 9.02 x
Yield 2.11% 3.28% 2.9% 2.82% 3.97% 2.5% 3.42% 3.58%
Capitalization / Revenue 1.08 x 0.96 x 0.72 x 1.05 x 0.71 x 1.03 x 0.83 x 0.77 x
EV / Revenue 1.08 x 0.96 x 0.72 x 1.05 x 0.71 x 1.03 x 0.83 x 0.77 x
EV / EBITDA 4.64 x 4.88 x 2.91 x 3.54 x 3.46 x 7.31 x 5.4 x 4.5 x
EV / FCF -268,296,819 x 4,819,835 x - - - - - -
FCF Yield -0% 0% - - - - - -
Price to Book - - - - 0.21 x 0.27 x 0.27 x 0.26 x
Nbr of stocks (in thousands) 778,060 774,760 765,595 768,066 767,494 767,494 - -
Reference price 2 0.3800 0.3050 0.3450 0.3550 0.3150 0.4000 0.4000 0.4000
Announcement Date 6/27/19 7/14/20 7/28/21 6/29/22 6/21/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 273.3 245.8 366.3 259.5 341 296.7 369.7 401.2
EBITDA 1 63.7 48.43 90.63 77.09 69.86 42 56.9 68.2
EBIT 1 60.04 41.13 - - 64.91 58.66 67.3 73.86
Operating Margin 21.97% 16.73% - - 19.04% 19.77% 18.2% 18.41%
Earnings before Tax (EBT) 1 37.65 19.97 57.68 57.51 50.45 23.56 40.76 54.57
Net income 1 13.6 12.57 28.31 36.49 31.34 14.2 25.8 34.57
Net margin 4.98% 5.12% 7.73% 14.06% 9.19% 4.79% 6.98% 8.62%
EPS 2 0.0173 0.0162 0.0369 0.0475 0.0408 0.0183 0.0333 0.0443
Free Cash Flow -1.102 49.03 - - - - - -
FCF margin -0.4% 19.95% - - - - - -
FCF Conversion (EBITDA) - 101.23% - - - - - -
FCF Conversion (Net income) - 389.91% - - - - - -
Dividend per Share 2 0.008000 0.0100 0.0100 0.0100 0.0125 0.0100 0.0137 0.0143
Announcement Date 6/27/19 7/14/20 7/28/21 6/29/22 6/21/23 - - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 354 311 - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 5.558 x 6.423 x - - - - - -
Free Cash Flow -1.1 49 - - - - - -
ROE (net income / shareholders' equity) 1.25% 1.15% 2.56% 3.23% 2.68% 1.2% 2.13% 2.8%
ROA (Net income/ Total Assets) 0.71% 0.66% 1.47% 1.87% 1.57% 0.7% 1.3% 1.7%
Assets 1 1,909 1,899 1,922 1,947 1,997 2,029 1,985 2,033
Book Value Per Share 2 - - - - 1.530 1.480 1.500 1.520
Cash Flow per Share 2 -0 0.0600 0.0500 0.0200 0.1300 0.0500 0.0100 -
Capex 1 0.25 0.32 0.54 0.35 1.11 2.18 0.8 0.82
Capex / Sales 0.09% 0.13% 0.15% 0.13% 0.32% 0.74% 0.22% 0.2%
Announcement Date 6/27/19 7/14/20 7/28/21 6/29/22 6/21/23 - - -
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

Ratings for Glomac

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.4 MYR
Average target price
0.44 MYR
Spread / Average Target
+10.00%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
GLOMAC Stock Glomac
+11.11% 64.39M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. GLOMAC Stock
  4. Financials Glomac