Stock MALAKOF MALAKOFF CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Malakoff Corporation

Equities

MALAKOF

MYL5264OO006

Independent Power Producers

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.665 MYR -1.48% Intraday chart for Malakoff Corporation +0.76% +4.72%
Apr. 19 Malakoff Corporation Berhad Announces Resignation of Tan Sri Datuk Dr Ir. Ahmad Tajuddin Bin Ali as Independent and Non Executive Chairman of Nomination and Remuneration Committee CI
Apr. 19 Malakoff Corporation Berhad Announces Redesignation of Dr Norida Binti Abdul Rahman from Member of Nomination and Remuneration Committee to Chairman of Nomination and Remuneration Committee CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,252 4,374 3,519 3,177 3,103 3,250 - -
Enterprise Value (EV) 1 11,419 10,829 11,796 9,440 8,900 8,137 7,185 6,223
P/E ratio 13.3 x 15.3 x 13.8 x 12.5 x -3.51 x 12.4 x 11.3 x 9.45 x
Yield 7.53% 5.7% 7.08% 8.08% - 6.23% 7.27% 7.91%
Capitalization / Revenue 0.58 x 0.7 x 0.54 x 0.31 x 0.34 x 0.36 x 0.37 x 0.39 x
EV / Revenue 1.57 x 1.73 x 1.83 x 0.91 x 0.98 x 0.9 x 0.83 x 0.74 x
EV / EBITDA 4.99 x 5.27 x 5.64 x 4.23 x 10.6 x 4.04 x 3.65 x 3.13 x
EV / FCF 5.3 x 6.56 x 7.46 x -39.2 x 7.09 x 4.91 x 4.87 x 4.11 x
FCF Yield 18.9% 15.3% 13.4% -2.55% 14.1% 20.4% 20.5% 24.3%
Price to Book 0.77 x 0.82 x 0.65 x 0.57 x 0.69 x 0.73 x 0.73 x 0.73 x
Nbr of stocks (in thousands) 4,886,961 4,886,961 4,886,961 4,886,961 4,886,961 4,886,961 - -
Reference price 2 0.8700 0.8950 0.7200 0.6500 0.6350 0.6650 0.6650 0.6650
Announcement Date 2/19/20 2/19/21 2/23/22 2/23/23 2/23/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,278 6,277 6,463 10,355 9,067 9,039 8,671 8,358
EBITDA 1 2,288 2,054 2,093 2,232 843.4 2,014 1,970 1,989
EBIT 1 1,107 844.4 849 983 -262.8 876.2 910.8 1,020
Operating Margin 15.21% 13.45% 13.14% 9.49% -2.9% 9.69% 10.5% 12.2%
Earnings before Tax (EBT) 1 530.9 444.6 469.6 736.8 -954.9 473.3 515.5 604.6
Net income 1 320.2 286.6 254.5 302.2 -837.2 272.1 294.3 349.4
Net margin 4.4% 4.57% 3.94% 2.92% -9.23% 3.01% 3.39% 4.18%
EPS 2 0.0655 0.0586 0.0521 0.0522 -0.1810 0.0536 0.0590 0.0704
Free Cash Flow 1 2,154 1,652 1,581 -241 1,256 1,656 1,475 1,514
FCF margin 29.6% 26.31% 24.47% -2.33% 13.85% 18.32% 17.01% 18.12%
FCF Conversion (EBITDA) 94.17% 80.39% 75.57% - 148.89% 82.23% 74.85% 76.13%
FCF Conversion (Net income) 672.9% 576.28% 621.23% - - 608.77% 501.14% 433.42%
Dividend per Share 2 0.0655 0.0510 0.0510 0.0525 - 0.0414 0.0483 0.0526
Announcement Date 2/19/20 2/19/21 2/23/22 2/23/23 2/23/24 - - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 7,167 6,455 8,277 6,264 5,797 4,887 3,935 2,973
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.133 x 3.142 x 3.955 x 2.807 x 6.873 x 2.426 x 1.997 x 1.494 x
Free Cash Flow 1 2,154 1,652 1,581 -241 1,256 1,656 1,475 1,515
ROE (net income / shareholders' equity) 5.02% 4.62% 4.76% 4.81% -16.6% 4.88% 5.23% 6.64%
ROA (Net income/ Total Assets) 1.15% 1.13% 1.08% 1.34% -3.96% 1.47% 1.58% 1.87%
Assets 1 27,772 25,363 23,633 22,531 21,132 18,552 18,684 18,720
Book Value Per Share 2 1.130 1.090 1.100 1.140 0.9200 0.9100 0.9200 0.9100
Cash Flow per Share - 0.4200 0.3600 - - - - -
Capex 1 270 403 166 298 293 309 309 351
Capex / Sales 3.71% 6.42% 2.56% 2.88% 3.23% 3.42% 3.56% 4.2%
Announcement Date 2/19/20 2/19/21 2/23/22 2/23/23 2/23/24 - - -
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 Malakoff Corporation

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
0.665 MYR
Average target price
0.701 MYR
Spread / Average Target
+5.41%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Fossil Fuel IPPs

1st Jan change Capi.
MALAKOFF CORPORATION Stock Malakoff Corporation
+4.72% 682M
HUANENG POWER INTERNATIONAL, INC. Stock Huaneng Power International, Inc.
+18.36% 17.24B
GULF ENERGY DEVELOPMENT Stock Gulf Energy Development
-10.11% 12.67B
JSW ENERGY LIMITED Stock JSW Energy Limited
+46.81% 12.56B
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD. Stock Zhejiang Zheneng Electric Power Co., Ltd.
+36.88% 11.68B
SHAANXI ENERGY INVESTMENT CO., LTD. Stock Shaanxi Energy Investment Co., Ltd.
+20.23% 5.32B
ABOITIZ POWER CORPORATION Stock Aboitiz Power Corporation
-1.85% 4.63B
JIANGSU GUOXIN CORP. LTD. Stock Jiangsu Guoxin Corp. Ltd.
+26.33% 4.33B
GLOBAL POWER SYNERGY Stock Global Power Synergy
-1.55% 3.64B
GUANGDONG ELECTRIC POWER DEVELOPMENT CO., LTD. Stock Guangdong Electric Power Development Co., Ltd.
+9.41% 3.5B
Fossil Fuel IPPs
  1. Stock Market
  2. Equities
  3. MALAKOF Stock
  4. Financials Malakoff Corporation