End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.24 MYR | -5.88% | -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 |
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 |
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 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+45.45% | 9.96M | |
+3.09% | 787M | |
-2.00% | 614M | |
+17.90% | 436M | |
-22.97% | 49.69M |
- Stock Market
- Equities
- MCLEAN Stock
- Financials MClean Technologies