JAWALA INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.072 SGD | -7.69% |
|
0.00% | -34.55% |
| Mar. 15 | Jawala's Six-Month Attributable Net Loss Widens on Weak Timber Demand | MT |
| Mar. 14 | Jawala Inc. Reports Earnings Results for the Half Year Ended January 31, 2024 | CI |
Valuation
| Fiscal Period: July | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 86.43 | 75.46 | 50.89 | 65.89 | 34.54 | 28.97 |
| Enterprise Value (EV) 1 | 61.34 | 43.83 | 21.49 | 36.43 | 10.02 | 18.59 |
| P/E ratio | 11.5 x | 8.5 x | 23.1 x | 12.3 x | 48.8 x | -33.9 x |
| Yield | 1.63% | 1.89% | - | 1.68% | - | - |
| Capitalization / Revenue | 2.16 x | 1.9 x | 2.46 x | 1.96 x | 1.76 x | 2.59 x |
| EV / Revenue | 1.54 x | 1.1 x | 1.04 x | 1.08 x | 0.51 x | 1.66 x |
| EV / EBITDA | 3.86 x | 2.68 x | 4.93 x | 3.51 x | 4.24 x | -3.62 x |
| EV / FCF | 7.83 x | 7.77 x | -23 x | -33.1 x | -2.17 x | -1.62 x |
| FCF Yield | 12.8% | 12.9% | -4.35% | -3.03% | -46% | -61.5% |
| Price to Book | 3.57 x | 2.39 x | 1.57 x | 1.75 x | 0.93 x | 0.8 x |
| Nbr of stocks (in thousands) | 118,474 | 118,474 | 118,474 | 118,474 | 118,474 | 118,474 |
| Reference price 2 | 0.7295 | 0.6370 | 0.4295 | 0.5562 | 0.2915 | 0.2446 |
| Announcement Date | 11/1/18 | 11/7/19 | 11/4/20 | 11/3/21 | 11/3/22 | 11/8/23 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: July | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 39.93 | 39.81 | 20.71 | 33.66 | 19.66 | 11.2 |
| EBITDA 1 | 15.89 | 16.35 | 4.357 | 10.37 | 2.364 | -5.132 |
| EBIT 1 | 15.69 | 16.02 | 4.087 | 10.08 | 1.963 | -5.598 |
| Operating Margin | 39.3% | 40.23% | 19.73% | 29.93% | 9.99% | -49.97% |
| Earnings before Tax (EBT) 1 | 15.91 | 16.85 | 5.185 | 10.67 | 2.392 | -0.9693 |
| Net income 1 | 7.535 | 8.876 | 2.202 | 5.341 | 0.7079 | -0.8561 |
| Net margin | 18.87% | 22.29% | 10.63% | 15.87% | 3.6% | -7.64% |
| EPS 2 | 0.0636 | 0.0749 | 0.0186 | 0.0451 | 0.005974 | -0.007225 |
| Free Cash Flow 1 | 7.83 | 5.64 | -0.9351 | -1.102 | -4.614 | -11.44 |
| FCF margin | 19.61% | 14.17% | -4.51% | -3.27% | -23.47% | -102.14% |
| FCF Conversion (EBITDA) | 49.26% | 34.49% | - | - | - | - |
| FCF Conversion (Net income) | 103.92% | 63.54% | - | - | - | - |
| Dividend per Share 2 | 0.0119 | 0.0121 | - | 0.009359 | - | - |
| Announcement Date | 11/1/18 | 11/7/19 | 11/4/20 | 11/3/21 | 11/3/22 | 11/8/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: July | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 25.1 | 31.6 | 29.4 | 29.5 | 24.5 | 10.4 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 7.83 | 5.64 | -0.94 | -1.1 | -4.61 | -11.4 |
| ROE (net income / shareholders' equity) | 69.5% | 39.1% | 8.74% | 17.9% | 2.66% | -1.89% |
| ROA (Net income/ Total Assets) | 50.9% | 25.7% | 5.74% | 12.3% | 2.08% | -5.79% |
| Assets 1 | 14.8 | 34.58 | 38.34 | 43.56 | 33.95 | 14.78 |
| Book Value Per Share 2 | 0.2000 | 0.2700 | 0.2700 | 0.3200 | 0.3100 | 0.3100 |
| Cash Flow per Share 2 | 0.2100 | 0.2700 | 0.2600 | 0.2900 | 0.2400 | 0.1600 |
| Capex 1 | 2.19 | 2.51 | 3.42 | 3.6 | 5.76 | 8.28 |
| Capex / Sales | 5.48% | 6.31% | 16.49% | 10.7% | 29.3% | 73.93% |
| Announcement Date | 11/1/18 | 11/7/19 | 11/4/20 | 11/3/21 | 11/3/22 | 11/8/23 |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -34.55% | 6.26M | |
| -27.48% | 258M |
- Stock Market
- Equities
- 1J7 Stock
- Financials Jawala Inc.
