Financials ICT Zone Asia

Equities

ICTZONE

MYL03038O006

Personal Services

End-of-day quote BURSA MALAYSIA 06:00:00 2024-03-31 pm EDT 5-day change 1st Jan Change
0.215 MYR -2.27% Intraday chart for ICT Zone Asia 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
1MYR in Million2MYR
Estimates

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
1MYR in Million2MYR
Estimates

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
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ICTZONE Stock
  4. Financials ICT Zone Asia