End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.215 MYR | -2.27% | 0.00% | -2.27% |
Valuation
Fiscal Period: January | 2021 | 2022 | 2023 |
---|---|---|---|
Capitalization 1 | 106.8 | 128.1 | 117.4 |
Enterprise Value (EV) 1 | 119.8 | 140.5 | 148.5 |
P/E ratio | 27.5 x | 29.9 x | 21.2 x |
Yield | - | - | - |
Capitalization / Revenue | 2.7 x | 2.46 x | 1.56 x |
EV / Revenue | 3.03 x | 2.7 x | 1.98 x |
EV / EBITDA | 5.9 x | 5.97 x | 4.82 x |
EV / FCF | 12,849,630 x | -53,860,936 x | -6,340,055 x |
FCF Yield | 0% | -0% | -0% |
Price to Book | 3.24 x | 4.57 x | 3.42 x |
Nbr of stocks (in thousands) | 533,758 | 533,758 | 533,758 |
Reference price 2 | 0.2000 | 0.2400 | 0.2200 |
Announcement Date | 5/31/21 | 5/31/22 | 5/19/23 |
Income Statement Evolution (Annual data)
Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|
Net sales 1 | 33.74 | 38.91 | 39.56 | 52.03 | 75.06 |
EBITDA 1 | 18.52 | 19.46 | 20.32 | 23.53 | 30.83 |
EBIT 1 | 2.838 | 5.78 | 6.459 | 7.309 | 9.391 |
Operating Margin | 8.41% | 14.86% | 16.33% | 14.05% | 12.51% |
Earnings before Tax (EBT) 1 | -0.1139 | 1.381 | 5.721 | 6.429 | 8.176 |
Net income 1 | -0.3061 | 1.049 | 3.876 | 4.283 | 6.338 |
Net margin | -0.91% | 2.7% | 9.8% | 8.23% | 8.44% |
EPS 2 | -0.0425 | 0.006100 | 0.007262 | 0.008023 | 0.0104 |
Free Cash Flow | - | -25.99 | 9.325 | -2.609 | -23.42 |
FCF margin | - | -66.79% | 23.57% | -5.01% | -31.21% |
FCF Conversion (EBITDA) | - | - | 45.89% | - | - |
FCF Conversion (Net income) | - | - | 240.57% | - | - |
Dividend per Share | - | - | - | - | - |
Announcement Date | 12/7/20 | 12/7/20 | 5/31/21 | 5/31/22 | 5/19/23 |
Balance Sheet Analysis
Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|
Net Debt 1 | 32.1 | 26.6 | 13.1 | 12.4 | 31.1 |
Net Cash position 1 | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.734 x | 1.369 x | 0.6433 x | 0.5268 x | 1.008 x |
Free Cash Flow | - | -26 | 9.33 | -2.61 | -23.4 |
ROE (net income / shareholders' equity) | - | 4.79% | 12.6% | 12.4% | 15.8% |
ROA (Net income/ Total Assets) | - | 4.53% | 5.39% | 6.59% | 6.45% |
Assets 1 | - | 23.17 | 71.88 | 65.03 | 98.22 |
Book Value Per Share 2 | 2.120 | 0.0500 | 0.0600 | 0.0500 | 0.0600 |
Cash Flow per Share 2 | 0.2400 | 0 | 0 | 0.0200 | 0.0200 |
Capex 1 | 14.4 | 23.4 | 18.2 | 18.7 | 46.3 |
Capex / Sales | 42.64% | 60.1% | 46.05% | 35.86% | 61.72% |
Announcement Date | 12/7/20 | 12/7/20 | 5/31/21 | 5/31/22 | 5/19/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-2.27% | 26.48M | |
+84.61% | 664M | |
-11.30% | 59.93M |
- Stock Market
- Equities
- ICTZONE Stock
- Financials ICT Zone Asia