Stock KOSSAN KOSSAN RUBBER INDUSTRIES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kossan Rubber Industries

Equities

KOSSAN

MYL7153OO009

Medical Equipment, Supplies & Distribution

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
2.15 MYR +2.38% Intraday chart for Kossan Rubber Industries +1.42% +16.22%
Apr. 16 Kossan Rubber Industries Bhd Proposes Final Single Tier Dividend for the Financial Year Ended 31 December 2023, Payable on 18 July 2024 CI
Feb. 22 Kossan Rubber Industries Bhd Announces Interim Single Tier Tax Exempt Dividend for the Financial Year Ended 31 December 2023, Payable on April 8, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,320 11,498 4,899 2,807 4,720 5,486 - -
Enterprise Value (EV) 1 5,736 10,981 2,594 818.7 3,471 3,763 3,735 3,779
P/E ratio 23.7 x 10.6 x 1.72 x 17.9 x 330 x 38 x 29.9 x 23.6 x
Yield 1.44% 3.11% 25% 2.27% 1.08% 0.99% 1.21% 1.58%
Capitalization / Revenue 2.39 x 3.15 x 0.74 x 1.21 x 2.98 x 2.74 x 2.33 x 2.09 x
EV / Revenue 2.58 x 3.01 x 0.39 x 0.35 x 2.19 x 1.88 x 1.59 x 1.44 x
EV / EBITDA 15 x 7 x 0.66 x 2.38 x 18.4 x 13.4 x 10.8 x 9.18 x
EV / FCF 74.5 x 13.6 x 1.44 x -2.52 x 43.7 x 44.9 x 27.7 x 39.3 x
FCF Yield 1.34% 7.35% 69.4% -39.7% 2.29% 2.23% 3.61% 2.55%
Price to Book 3.73 x 4.84 x 1.22 x 0.72 x 1.23 x 1.39 x 1.34 x 1.31 x
Nbr of stocks (in thousands) 2,557,872 2,555,120 2,551,620 2,551,620 2,551,620 2,551,620 - -
Reference price 2 2.080 4.500 1.920 1.100 1.850 2.150 2.150 2.150
Announcement Date 2/21/20 2/16/21 2/17/22 2/16/23 2/22/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,222 3,654 6,657 2,316 1,586 2,005 2,353 2,630
EBITDA 1 381.8 1,570 3,919 343.9 189 281.3 346.8 411.7
EBIT 1 290.6 1,460 3,804 217.3 72.85 159.7 217.4 274.4
Operating Margin 13.08% 39.95% 57.14% 9.38% 4.59% 7.96% 9.24% 10.44%
Earnings before Tax (EBT) 1 280.1 1,445 3,748 212.9 35.85 203 253.4 322.3
Net income 1 224.8 1,087 2,854 156.6 14.22 153.5 190.2 238.9
Net margin 10.12% 29.75% 42.86% 6.76% 0.9% 7.65% 8.08% 9.09%
EPS 2 0.0879 0.4250 1.118 0.0614 0.005600 0.0566 0.0718 0.0911
Free Cash Flow 1 76.95 807.3 1,799 -324.7 79.35 83.77 134.6 96.27
FCF margin 3.46% 22.1% 27.03% -14.02% 5% 4.18% 5.72% 3.66%
FCF Conversion (EBITDA) 20.15% 51.43% 45.91% - 41.97% 29.78% 38.82% 23.39%
FCF Conversion (Net income) 34.23% 74.26% 63.06% - 557.92% 54.58% 70.78% 40.29%
Dividend per Share 2 0.0300 0.1400 0.4800 0.0250 0.0200 0.0212 0.0260 0.0340
Announcement Date 2/21/20 2/16/21 2/17/22 2/16/23 2/22/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q3 2023 Q1
Net sales 1 - - - 394.7
EBITDA - - - -
EBIT 1 - - - -18.63
Operating Margin - - - -4.72%
Earnings before Tax (EBT) 1 - - - -19.07
Net income 218.7 90.1 - -
Net margin - - - -
EPS 2 - 0.0353 0.009100 -0.009500
Dividend per Share - - - -
Announcement Date 2/17/22 4/27/22 11/2/22 4/27/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 415 - - - - - - -
Net Cash position 1 - 517 2,305 1,988 1,249 1,723 1,751 1,707
Leverage (Debt/EBITDA) 1.088 x - - - - - - -
Free Cash Flow 1 77 807 1,799 -325 79.3 83.8 135 96.3
ROE (net income / shareholders' equity) 16.4% 57.1% 88.9% 3.96% 0.37% 3.7% 4.73% 5.65%
ROA (Net income/ Total Assets) 10% 36.7% 65.7% 3.33% 0.33% 3.22% 3.99% 4.15%
Assets 1 2,239 2,965 4,342 4,700 4,259 4,770 4,774 5,757
Book Value Per Share 2 0.5600 0.9300 1.580 1.520 1.500 1.540 1.600 1.640
Cash Flow per Share 2 0.1200 0.3800 0.7900 -0.0900 0.0700 0.0600 0.1000 0.1200
Capex 1 221 172 214 100 95.8 139 137 225
Capex / Sales 9.96% 4.7% 3.22% 4.33% 6.04% 6.95% 5.82% 8.56%
Announcement Date 2/21/20 2/16/21 2/17/22 2/16/23 2/22/24 - - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Kossan Rubber Industries

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
16
Last Close Price
2.15 MYR
Average target price
1.856 MYR
Spread / Average Target
-13.66%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Medical Supplies

1st Jan change Capi.
KOSSAN RUBBER INDUSTRIES Stock Kossan Rubber Industries
+16.22% 1.12B
COLOPLAST A/S Stock Coloplast A/S
+11.63% 27.79B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED Stock Shandong Weigao Group Medical Polymer Company Limited
-31.67% 2.98B
WINNER MEDICAL CO., LTD. Stock Winner Medical Co., Ltd.
-14.68% 2.52B
INTCO MEDICAL TECHNOLOGY CO., LTD. Stock Intco Medical Technology Co., Ltd.
+11.64% 2.34B
HARTALEGA HOLDINGS Stock Hartalega Holdings
+2.96% 1.91B
HARBIN FUERJIA TECHNOLOGY CO., LTD. Stock Harbin Fuerjia Technology Co., Ltd.
-11.65% 1.83B
TOP GLOVE CORPORATION BHD. Stock Top Glove Corporation Bhd.
-1.67% 1.39B
NAKANISHI INC. Stock Nakanishi Inc.
-0.38% 1.27B
KANGJI MEDICAL HOLDINGS LIMITED Stock Kangji Medical Holdings Limited
+3.58% 1.13B
Medical Supplies
  1. Stock Market
  2. Equities
  3. KOSSAN Stock
  4. Financials Kossan Rubber Industries