Financials IGB

Equities

IGBB

MYL5606OO008

Real Estate Development & Operations

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
2.49 MYR 0.00% Intraday chart for IGB 0.00% +13.18%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 1,697 2,459 2,274 1,772 2,091 3,347 3,347 -
Enterprise Value (EV) 1 4,788 2,459 2,274 1,772 2,091 2,965 3,347 3,347
P/E ratio 9.59 x - - 11.2 x 13.2 x - - -
Yield 0.81% 0.28% 0.78% 7.65% 4.31% 2.27% 2.81% 2.81%
Capitalization / Revenue 1.3 x 1.7 x 2.24 x 1.9 x 1.62 x 1.86 x 2.28 x 2.25 x
EV / Revenue 1.3 x 1.7 x 2.24 x 1.9 x 1.62 x 1.86 x 2.28 x 2.25 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.5 x 0.68 x 0.63 x 0.46 x 0.56 x 0.74 x 0.78 x 0.73 x
Nbr of stocks (in thousands) 1,026,314 1,021,749 1,322,273 1,355,884 1,351,711 1,344,277 1,344,277 -
Reference price 2 1.653 2.407 1.720 1.307 1.547 2.490 2.490 2.490
Announcement Date 2/26/19 2/19/20 2/26/21 2/25/22 2/22/23 2/29/24 - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,302 1,443 1,016 930.1 1,291 1,597 1,467 1,489
EBITDA - - - - - - - -
EBIT 1 559.9 604.3 315.2 469.8 478.3 730.8 656 696.3
Operating Margin 43% 41.88% 31.01% 50.51% 37.04% 45.77% 44.72% 46.77%
Earnings before Tax (EBT) 480.6 - - 351.4 421.1 - - -
Net income 235.6 - - 161.8 159.1 - - -
Net margin 18.1% - - 17.4% 12.32% - - -
EPS 0.1724 - - 0.1168 0.1175 - - -
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.0133 0.006670 0.0133 0.1000 0.0667 0.0500 0.0700 0.0700
Announcement Date 2/26/19 2/19/20 2/26/21 2/25/22 2/22/23 2/29/24 - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 3,091 - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 7.7% 5.92% 0.26% 4.34% 4.19% 8.02% 6.3% 6.6%
ROA (Net income/ Total Assets) 2.78% 2.4% 0.11% 1.83% 1.76% 3.54% 3.1% 3.4%
Assets 8,472 - - 8,859 9,030 - - -
Book Value Per Share 1 3.330 3.530 2.730 2.830 2.780 2.980 3.200 3.400
Cash Flow per Share 0.2900 - - - - - - -
Capex 680 - - 260 53.7 - - -
Capex / Sales 52.24% - - 27.94% 4.16% - - -
Announcement Date 2/26/19 2/19/20 2/26/21 2/25/22 2/22/23 2/29/24 - -
1MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
2.49 MYR
Average target price
2 MYR
Spread / Average Target
-19.68%
Consensus

Annual profits - Rate of surprise