MY E.G. SERVICES |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.915 MYR | +12.96% |
|
+18.83% | +12.27% |
| Apr. 25 | MY EG Services, MaiCapital to Launch Digital Assets Fund | MT |
| Apr. 24 | Zetrix/Myeg and Maicapital Ink Mou to Launch Virtual Asset Funds | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,412 | 3,826 | 6,947 | 7,914 | 6,471 | 6,825 | 6,825 | - |
| Enterprise Value (EV) 1 | 3,429 | 3,926 | 6,878 | 7,986 | 6,838 | 6,842 | 7,015 | 6,867 |
| P/E ratio | 27.1 x | 12.6 x | 24.9 x | 25.5 x | 17.1 x | 12.3 x | 14.2 x | 13.5 x |
| Yield | 1.44% | 1.82% | 1.15% | 1.2% | 1.63% | 2.37% | 2.04% | 2.22% |
| Capitalization / Revenue | 6.04 x | 6.42 x | 13.1 x | 10.9 x | 9.94 x | 7.85 x | 8.03 x | 7.52 x |
| EV / Revenue | 6.07 x | 6.59 x | 12.9 x | 11 x | 10.5 x | 8.84 x | 8.26 x | 7.56 x |
| EV / EBITDA | 20.8 x | 11.6 x | 22.3 x | 21.4 x | 16.1 x | 11.7 x | 11.8 x | 10.8 x |
| EV / FCF | 30 x | 40.9 x | 39.7 x | -157 x | 46.6 x | 13.7 x | 20.5 x | 15.4 x |
| FCF Yield | 3.33% | 2.44% | 2.52% | -0.64% | 2.15% | 7.27% | 4.87% | 6.47% |
| Price to Book | 6.1 x | 5.42 x | 5.85 x | 5.01 x | 3.42 x | 2.75 x | 2.71 x | 2.37 x |
| Nbr of stocks (in thousands) | 6,999,307 | 6,956,676 | 7,236,530 | 7,396,617 | 7,437,976 | 7,459,056 | 7,459,056 | - |
| Reference price 2 | 0.4875 | 0.5500 | 0.9600 | 1.070 | 0.8700 | 0.9150 | 0.9150 | 0.9150 |
| Announcement Date | 11/29/18 | 2/27/20 | 3/3/21 | 2/25/22 | 2/27/23 | 2/28/24 | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 564.6 | 595.9 | 532.1 | 724.4 | 651.2 | 774.3 | 849.7 | 908.2 |
| EBITDA 1 | 165 | 339.3 | 309 | 373.7 | 425.1 | 585.7 | 593.5 | 634.1 |
| EBIT 1 | 132.9 | 305.1 | 277.3 | 326 | 364.8 | 524.3 | 520.4 | 547.7 |
| Operating Margin | 23.54% | 51.2% | 52.12% | 45% | 56.02% | 67.72% | 61.25% | 60.31% |
| Earnings before Tax (EBT) 1 | 128.5 | 308.1 | 268.3 | 320.8 | 404.4 | 488.3 | 495.1 | 520.5 |
| Net income 1 | 129 | 304.6 | 268.2 | 316 | 398.7 | 487.7 | 480.3 | 504.1 |
| Net margin | 22.85% | 51.12% | 50.4% | 43.62% | 61.23% | 62.98% | 56.52% | 55.51% |
| EPS 2 | 0.0180 | 0.0435 | 0.0385 | 0.0420 | 0.0510 | 0.0660 | 0.0646 | 0.0679 |
| Free Cash Flow 1 | 114.2 | 95.91 | 173.1 | -50.99 | 146.7 | 497.6 | 341.7 | 444.6 |
| FCF margin | 20.22% | 16.09% | 32.53% | -7.04% | 22.54% | 64.27% | 40.21% | 48.96% |
| FCF Conversion (EBITDA) | 69.18% | 28.27% | 56.01% | - | 34.52% | 84.96% | 57.57% | 70.12% |
| FCF Conversion (Net income) | 88.48% | 31.48% | 64.55% | - | 36.81% | 102.05% | 71.14% | 88.2% |
| Dividend per Share 2 | 0.007000 | 0.0100 | 0.0110 | 0.0128 | 0.0142 | 0.0193 | 0.0187 | 0.0203 |
| Announcement Date | 11/29/18 | 2/27/20 | 3/3/21 | 2/25/22 | 2/27/23 | 2/28/24 | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q2 | 2021 Q3 | 2023 Q2 | 2023 Q3 |
|---|---|---|---|---|
| Net sales | - | - | - | - |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 80.68 | 78.46 | 111.6 | 120 |
| Net margin | - | - | - | - |
| EPS 2 | 0.0110 | 0.0110 | 0.0150 | 0.0160 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 8/23/21 | 11/29/21 | 8/21/23 | 11/20/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 16.9 | 99.8 | - | 71.3 | 367 | 763 | 190 | 42.1 |
| Net Cash position 1 | - | - | 69.1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.1021 x | 0.2941 x | - | 0.1909 x | 0.8626 x | 1.302 x | 0.3204 x | 0.0664 x |
| Free Cash Flow 1 | 114 | 95.9 | 173 | -51 | 147 | 498 | 342 | 445 |
| ROE (net income / shareholders' equity) | 23% | 47.9% | 29% | 23.4% | 23.3% | 23.8% | 20.3% | 18.6% |
| ROA (Net income/ Total Assets) | 14.8% | 31.9% | 21.9% | 19.1% | 18% | 16.9% | 15.5% | 14.7% |
| Assets 1 | 873.9 | 956.1 | 1,223 | 1,651 | 2,212 | 2,883 | 3,105 | 3,419 |
| Book Value Per Share 2 | 0.0800 | 0.1000 | 0.1600 | 0.2100 | 0.2500 | 0.3000 | 0.3400 | 0.3900 |
| Cash Flow per Share 2 | 0.0500 | 0.0200 | 0.0400 | 0.0200 | 0.0400 | 0.0700 | 0.0700 | 0.0700 |
| Capex 1 | 54.8 | 53.2 | 134 | 164 | 156 | 5.42 | 240 | 133 |
| Capex / Sales | 9.71% | 8.92% | 25.21% | 22.58% | 23.97% | 0.7% | 28.25% | 14.68% |
| Announcement Date | 11/29/18 | 2/27/20 | 3/3/21 | 2/25/22 | 2/27/23 | 2/28/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
0.915
MYR
Average target price
1.066
MYR
Spread / Average Target
+16.51%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.27% | 1.43B | |
| -12.23% | 194B | |
| +0.74% | 166B | |
| +2.19% | 153B | |
| +4.34% | 99.85B | |
| +7.04% | 77.56B | |
| +19.09% | 73.55B | |
| -7.30% | 71B | |
| -20.54% | 52.81B | |
| +0.53% | 47.86B |
- Stock Market
- Equities
- MYEG Stock
- Financials My E.G. Services
