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

Financials Integrated Logistics

Equities

ILB

MYL5614OO002

Electric Utilities

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.635 MYR -1.55% Intraday chart for Integrated Logistics 0.00% -14.19%
Mar. 29 ILB Group Berhad Announces Re-designation of TEE TUAN SEM from Executive Vice Chairman to Non Executive Director, Effective March 31, 2024 CI
Mar. 29 ILB Group Berhad Appoints TANG WEIHANN as Chief Executive Officer, Effective April 01, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 87.84 80.28 105.8 70.84 86.89 139.8
Enterprise Value (EV) 1 184.1 133.2 83.47 35.54 44.15 107.1
P/E ratio -0.9 x 5.25 x 3.07 x 8.51 x 513 x 707 x
Yield - - 4.46% - - -
Capitalization / Revenue 3.58 x 8.25 x 12.7 x 4.8 x 5.34 x 3.03 x
EV / Revenue 7.51 x 13.7 x 10 x 2.41 x 2.71 x 2.32 x
EV / EBITDA -2.47 x 37.4 x -17.1 x 13.1 x 72.5 x 16.1 x
EV / FCF -7.71 x -1.31 x 1.16 x 29.4 x 3.24 x -9.55 x
FCF Yield -13% -76.1% 86.4% 3.4% 30.8% -10.5%
Price to Book 0.46 x 0.45 x 0.49 x 0.32 x 0.4 x 0.62 x
Nbr of stocks (in thousands) 188,900 188,900 188,900 188,900 188,900 188,900
Reference price 2 0.4650 0.4250 0.5600 0.3750 0.4600 0.7400
Announcement Date 3/19/19 4/2/20 4/5/21 3/28/22 3/30/23 4/18/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 24.53 9.735 8.334 14.76 16.28 46.18
EBITDA 1 -74.41 3.566 -4.891 2.719 0.6092 6.667
EBIT 1 -81.95 -3.984 -9.634 -2.091 -4.114 2.371
Operating Margin -334.14% -40.93% -115.6% -14.17% -25.28% 5.13%
Earnings before Tax (EBT) 1 -102.3 12.86 -10.99 13.01 -1.554 0.7466
Net income 1 -98.3 15.28 34.45 8.322 0.1693 0.1977
Net margin -400.77% 156.98% 413.42% 56.38% 1.04% 0.43%
EPS 2 -0.5182 0.0809 0.1824 0.0441 0.000896 0.001046
Free Cash Flow 1 -23.88 -101.4 72.11 1.208 13.61 -11.22
FCF margin -97.38% -1,041.16% 865.35% 8.18% 83.63% -24.29%
FCF Conversion (EBITDA) - - - 44.43% 2,234.28% -
FCF Conversion (Net income) - - 209.31% 14.52% 8,039.61% -
Dividend per Share - - 0.0250 - - -
Announcement Date 3/19/19 4/2/20 4/5/21 3/28/22 3/30/23 4/18/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 96.3 52.9 - - - -
Net Cash position 1 - - 22.3 35.3 42.7 32.7
Leverage (Debt/EBITDA) -1.294 x 14.84 x - - - -
Free Cash Flow 1 -23.9 -101 72.1 1.21 13.6 -11.2
ROE (net income / shareholders' equity) -34.5% 5.38% -4.99% 5.22% -1.02% 0.22%
ROA (Net income/ Total Assets) -11.6% -0.67% -1.8% -0.43% -0.87% 0.53%
Assets 1 850.4 -2,277 -1,911 -1,937 -19.36 37.2
Book Value Per Share 2 1.010 0.9500 1.140 1.160 1.150 1.190
Cash Flow per Share 2 0.1500 0.1200 0.2500 0.3300 0.2200 0.1800
Capex 1 1.86 0.43 16.4 0.7 1.47 4.01
Capex / Sales 7.58% 4.43% 196.45% 4.73% 9.03% 8.67%
Announcement Date 3/19/19 4/2/20 4/5/21 3/28/22 3/30/23 4/18/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Solar Electric Ultilities

1st Jan change Capi.
INTEGRATED LOGISTICS Stock Integrated Logistics
-14.19% 25.16M
WAAREE RENEWABLE TECHNOLOGIES LIMITED Stock Waaree Renewable Technologies Limited
+593.58% 3.43B
CECEP SOLAR ENERGY CO.,LTD. Stock CECEP Solar Energy Co.,Ltd.
-7.17% 2.8B
NYOCOR CO., LTD. Stock NYOCOR Co., Ltd.
-5.23% 1.57B
SP NEW ENERGY CORPORATION Stock SP New Energy Corporation
-24.24% 867M
O.Y. NOFAR ENERGY LTD Stock O.Y. Nofar Energy Ltd
-5.71% 850M
ZHEJIANG SUNOREN SOLAR TECHNOLOGY CO.,LTD. Stock Zhejiang Sunoren Solar Technology Co.,Ltd.
-23.49% 611M
ALTUS POWER, INC. Stock Altus Power, Inc.
-47.00% 579M
SHANDONG HI-SPEED NEW ENERGY GROUP LIMITED Stock Shandong Hi-Speed New Energy Group Limited
-9.72% 560M
J&V ENERGY TECHNOLOGY CO., LTD. Stock J&V Energy Technology Co., Ltd.
+53.28% 517M
Solar Electric Ultilities
  1. Stock Market
  2. Equities
  3. ILB Stock
  4. Financials Integrated Logistics