Financials MClean Technologies

Equities

MCLEAN

MYQ0167OO005

Business Support Services

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.24 MYR -5.88% Intraday chart for MClean Technologies -7.69% +45.45%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 32.18 23.24 27.71 39.44 47.33 33.53
Enterprise Value (EV) 1 29.63 22.25 32.98 42.75 55.77 39.32
P/E ratio -8.97 x -5.37 x -11.4 x 20.4 x -5.76 x -11.2 x
Yield - - - - - -
Capitalization / Revenue 0.54 x 0.34 x 0.47 x 0.7 x 0.8 x 0.64 x
EV / Revenue 0.5 x 0.33 x 0.56 x 0.76 x 0.94 x 0.75 x
EV / EBITDA 18.3 x 9.51 x -56.4 x 19.8 x 139 x -13.8 x
EV / FCF 77 x 6.14 x 8.1 x 60.1 x 20.9 x 11.9 x
FCF Yield 1.3% 16.3% 12.4% 1.66% 4.78% 8.39%
Price to Book 1.04 x 0.89 x 1.18 x 1.38 x 2.25 x 1.96 x
Nbr of stocks (in thousands) 178,778 178,778 178,778 197,213 197,213 197,213
Reference price 2 0.1800 0.1300 0.1550 0.2000 0.2400 0.1700
Announcement Date 5/23/18 4/25/19 5/22/20 4/27/21 4/27/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 59.25 68.34 58.67 56.13 59.32 52.37
EBITDA 1 1.618 2.339 -0.5852 2.163 0.4005 -2.839
EBIT 1 -2.642 -2.247 -5.385 -1.328 -2.925 -4.825
Operating Margin -4.46% -3.29% -9.18% -2.37% -4.93% -9.21%
Earnings before Tax (EBT) 1 -3.872 -6.069 -5.565 1.945 -8.235 -3.092
Net income 1 -3.588 -4.326 -2.438 1.927 -8.223 -2.984
Net margin -6.05% -6.33% -4.16% 3.43% -13.86% -5.7%
EPS 2 -0.0201 -0.0242 -0.0136 0.009823 -0.0417 -0.0151
Free Cash Flow 1 0.3848 3.627 4.073 0.7117 2.667 3.3
FCF margin 0.65% 5.31% 6.94% 1.27% 4.5% 6.3%
FCF Conversion (EBITDA) 23.78% 155.08% - 32.91% 665.88% -
FCF Conversion (Net income) - - - 36.94% - -
Dividend per Share - - - - - -
Announcement Date 5/23/18 4/25/19 5/22/20 4/27/21 4/27/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - 5.27 3.31 8.44 5.79
Net Cash position 1 2.55 0.99 - - - -
Leverage (Debt/EBITDA) - - -9.001 x 1.531 x 21.06 x -2.039 x
Free Cash Flow 1 0.38 3.63 4.07 0.71 2.67 3.3
ROE (net income / shareholders' equity) -9.35% -14.8% -10.1% 4.04% -25.6% -11.9%
ROA (Net income/ Total Assets) -2.65% -2.18% -5.31% -1.38% -3.23% -6.01%
Assets 1 135.2 198.8 45.92 -139.1 254.2 49.65
Book Value Per Share 2 0.1700 0.1500 0.1300 0.1400 0.1100 0.0900
Cash Flow per Share 2 0.0300 0.0300 0.0300 0.0200 0.0200 0.0200
Capex 1 9.37 7.81 1.94 1.38 1.24 0.69
Capex / Sales 15.81% 11.43% 3.31% 2.46% 2.09% 1.33%
Announcement Date 5/23/18 4/25/19 5/22/20 4/27/21 4/27/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MCLEAN Stock
  4. Financials MClean Technologies