Stock HEXCAP OPCOM HOLDINGS
Add to a list
To use this feature you must be a member
Log inSign up

Financials Opcom Holdings

Equities

HEXCAP

MYQ0035OO004

Communications & Networking

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.38 MYR -2.56% Intraday chart for Opcom Holdings +1.33% -37.70%
Apr. 22 Hextar Capital Bags MYR97 Million Construction Deal MT
Mar. 29 Hextar Capital Berhad Announces Resignation of Magnus Kreuger as Independent and Non Executive Member of Audit Committee CI

Valuation

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Capitalization 1 134.6 108 58.05 251.3 221.9 268.8
Enterprise Value (EV) 1 116.1 93.95 41.58 231.6 130.2 223.3
P/E ratio 20.1 x 239 x -7.35 x 68.1 x 44.9 x 133 x
Yield 2.4% 1.87% - - - -
Capitalization / Revenue 1.3 x 1.45 x 1.31 x 3.75 x 2.55 x 1.85 x
EV / Revenue 1.12 x 1.26 x 0.94 x 3.46 x 1.49 x 1.54 x
EV / EBITDA 15.5 x -412 x -9.43 x 30.7 x 19.2 x 15.6 x
EV / FCF -12.6 x -25.1 x 8.89 x 128 x 10.5 x -
FCF Yield -7.91% -3.99% 11.3% 0.78% 9.51% -
Price to Book 1.53 x 1.22 x 0.7 x 2.09 x 1.4 x 1.4 x
Nbr of stocks (in thousands) 161,250 161,250 161,250 230,587 279,087 384,022
Reference price 2 0.8350 0.6700 0.3600 1.090 0.7950 0.7000
Announcement Date 7/31/18 7/31/19 8/28/20 8/27/21 7/29/22 1/30/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net sales 1 103.9 74.58 44.45 66.99 87.17 145
EBITDA 1 7.468 -0.2281 -4.409 7.542 6.778 14.36
EBIT 1 4.292 -3.574 -7.247 5.37 5.06 2.604
Operating Margin 4.13% -4.79% -16.3% 8.02% 5.81% 1.8%
Earnings before Tax (EBT) 1 6.177 -1.031 -10.08 3.388 7.561 7.322
Net income 1 6.685 0.4524 -7.896 2.588 3.946 1.686
Net margin 6.44% 0.61% -17.76% 3.86% 4.53% 1.16%
EPS 2 0.0415 0.002805 -0.0490 0.0160 0.0177 0.005266
Free Cash Flow 1 -9.188 -3.75 4.679 1.803 12.38 -
FCF margin -8.85% -5.03% 10.53% 2.69% 14.2% -
FCF Conversion (EBITDA) - - - 23.91% 182.65% -
FCF Conversion (Net income) - - - 69.68% 313.68% -
Dividend per Share 2 0.0200 0.0125 - - - -
Announcement Date 7/31/18 7/31/19 8/28/20 8/27/21 7/29/22 1/30/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 18.5 14.1 16.5 19.8 91.7 45.5
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -9.19 -3.75 4.68 1.8 12.4 -
ROE (net income / shareholders' equity) 5.46% -1.26% -10.5% 3.5% 4.94% -
ROA (Net income/ Total Assets) 2.05% -1.82% -4.06% 2.97% 2.11% -
Assets 1 325.5 -24.83 194.7 87.01 187.1 -
Book Value Per Share 2 0.5500 0.5500 0.5100 0.5200 0.5700 0.5000
Cash Flow per Share 2 0.1400 0.1000 0.1200 0.1300 0.3300 0.1700
Capex 1 2.11 7.12 0.24 2.39 0.53 0.67
Capex / Sales 2.04% 9.54% 0.55% 3.56% 0.61% 0.47%
Announcement Date 7/31/18 7/31/19 8/28/20 8/27/21 7/29/22 1/30/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Communications & Networking

1st Jan change Capi.
OPCOM HOLDINGS Stock Opcom Holdings
-37.70% 35.62M
CISCO SYSTEMS, INC. Stock Cisco Systems, Inc.
-5.05% 194B
ARISTA NETWORKS, INC. Stock Arista Networks, Inc.
+12.09% 82.95B
FOXCONN INDUSTRIAL INTERNET CO., LTD. Stock Foxconn Industrial Internet Co., Ltd.
+61.44% 66.91B
MOTOROLA SOLUTIONS, INC. Stock Motorola Solutions, Inc.
+10.85% 57.73B
GARMIN LTD. Stock Garmin Ltd.
+12.06% 27.55B
NOKIA OYJ Stock Nokia Oyj
+12.70% 20.23B
ZHONGJI INNOLIGHT CO., LTD. Stock Zhongji Innolight Co., Ltd.
+63.72% 20.06B
ZTE CORPORATION Stock ZTE Corporation
+8.53% 17.63B
ERICSSON Stock ERICSSON
-10.41% 17.46B
Other Communications & Networking
  1. Stock Market
  2. Equities
  3. HEXCAP Stock
  4. Financials Opcom Holdings