Financials Inta Bina Group

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-05-02 pm EDT			5-day change	1st Jan Change
0.39 ^MYR	+1.30%		0.00%	+50.00%

Apr. 26	Inta Bina Unit Bags MYR225 Million Construction Deal	MT
Apr. 24	Inta Bina Unit Bags MYR170 Million Construction Deal	MT

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	149.9	144.5	163.3	141.8	120.4	211.3	211.3	-
Enterprise Value (EV) ¹	149.9	144.5	163.3	131.9	133	104.1	173.6	176.3
P/E ratio	7.07 x	6.44 x	20.2 x	11.9 x	12.7 x	6.13 x	8.21 x	6.67 x
Yield	2.68%	-	2.79%	3.77%	3.33%	5.77%	3.21%	4.49%
Capitalization / Revenue	0.39 x	0.35 x	0.58 x	0.42 x	0.26 x	0.21 x	0.31 x	0.28 x
EV / Revenue	0.39 x	0.35 x	0.58 x	0.39 x	0.29 x	0.16 x	0.26 x	0.23 x
EV / EBITDA	4.24 x	-	6.63 x	4.42 x	4.68 x	2.19 x	3.33 x	2.9 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	535,259	535,259	535,259	535,259	535,259	541,913	541,913	-
Reference price ²	0.2800	0.2700	0.3050	0.2650	0.2250	0.3900	0.3900	0.3900
Announcement Date	2/26/19	2/25/20	2/24/21	2/21/22	2/27/23	2/26/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	383.1	411.6	280.3	336	466.3	650.1	680	759.4
EBITDA ¹	35.38	-	24.61	29.81	28.42	47.52	52.2	60.8
EBIT ¹	-	-	16.59	19.9	16.75	36.12	40.1	48.1
Operating Margin	-	-	5.92%	5.92%	3.59%	5.56%	5.9%	6.33%
Earnings before Tax (EBT) ¹	-	-	12.92	17.87	13.61	31.86	38.8	47.2
Net income ¹	-	-	8.08	11.78	9.492	22.87	27.8	33.95
Net margin	-	-	2.88%	3.51%	2.04%	3.52%	4.09%	4.47%
EPS ²	0.0396	0.0419	0.0151	0.0222	0.0177	0.0424	0.0475	0.0585
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.007500	-	0.008500	0.0100	0.007500	0.0150	0.0125	0.0175
Announcement Date	2/26/19	2/25/20	2/24/21	2/21/22	2/27/23	2/26/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net Debt ¹	-	-	-	-	12.6	-	-	-
Net Cash position ¹	-	-	-	9.97	-	35.5	37.7	35
Leverage (Debt/EBITDA)	-	-	-	-	0.4434 x	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	-	5.86%	8.22%	6.35%	14.4%	15.4%	16.5%
ROA (Net income/ Total Assets)	-	-	2.31%	3.3%	2.34%	4.89%	5%	6.1%
Assets ¹	-	-	349.9	357	405.6	467.6	556	556.6
Book Value Per Share	-	-	-	-	-	-	-	-
Cash Flow per Share ²	0.0100	-	0.0100	0.0400	-0.0100	0.1300	-0.0300	0
Capex ¹	13.8	-	5.12	19.4	13.6	14	7.1	7.5
Capex / Sales	3.6%	-	1.83%	5.77%	2.91%	2.16%	1.04%	0.99%
Announcement Date	2/26/19	2/25/20	2/24/21	2/21/22	2/27/23	2/26/24	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.39 MYR

Average target price

0.58 MYR

Spread / Average Target

+48.72%

	1st Jan change	Capi.
INTA BINA GROUP	+50.00%	43.88M
DR HORTON	-2.30%	47.9B
PULTEGROUP, INC.	+13.00%	23.95B
DAIWA HOUSE INDUSTRY CO., LTD.	+3.86%	18.46B
SEKISUI HOUSE, LTD.	+17.08%	15.45B
TOLL BROTHERS, INC.	+20.27%	12.63B
SUMITOMO FORESTRY CO., LTD.	+27.53%	7.13B
THE BERKELEY GROUP HOLDINGS PLC	+7.51%	6.35B
TAYLOR MORRISON HOME CORPORATION	+7.22%	5.95B
TAYLOR WIMPEY PLC	-5.34%	5.91B