Financials Parkson Holdings

Equities

PARKSON

MYL5657OO001

Department Stores

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.245 MYR 0.00% Intraday chart for Parkson Holdings +4.26% -10.91%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 549.6 261.5 234.8 213.4 212.6 155.1
Enterprise Value (EV) 1 -143.8 560.9 778.3 4,675 3,455 3,347
P/E ratio -4.54 x -2.63 x -1.82 x -0.49 x -3.02 x -1.29 x
Yield - - - - - -
Capitalization / Revenue 0.13 x 0.06 x 0.05 x 0.06 x 0.06 x 0.05 x
EV / Revenue -0.03 x 0.13 x 0.18 x 1.32 x 0.97 x 1.04 x
EV / EBITDA -0.63 x 2.02 x 2.46 x 14.6 x 7.84 x 9.61 x
EV / FCF -0.46 x -1.67 x -13.5 x 203 x - 240 x
FCF Yield -216% -59.8% -7.43% 0.49% - 0.42%
Price to Book 0.23 x 0.12 x 0.11 x 0.13 x 0.13 x 0.1 x
Nbr of stocks (in thousands) 1,067,180 1,067,180 1,067,180 1,067,180 1,118,902 1,148,902
Reference price 2 0.5150 0.2450 0.2200 0.2000 0.1900 0.1350
Announcement Date 10/24/17 10/25/18 10/29/19 10/27/20 4/13/22 4/25/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 4,289 4,297 4,329 3,535 3,551 3,222
EBITDA 1 226.6 277.5 316.7 321.3 440.7 348.3
EBIT 1 -154.2 3.494 82.58 115.2 266.7 198
Operating Margin -3.6% 0.08% 1.91% 3.26% 7.51% 6.14%
Earnings before Tax (EBT) 1 224 -82.91 -24.14 -552.1 -38.91 -160.3
Net income 1 -120.9 -99.44 -129.2 -436.4 -67.87 -119.9
Net margin -2.82% -2.31% -2.98% -12.34% -1.91% -3.72%
EPS 2 -0.1134 -0.0932 -0.1211 -0.4089 -0.0630 -0.1048
Free Cash Flow 1 311 -335.6 -57.86 22.99 - 13.94
FCF margin 7.25% -7.81% -1.34% 0.65% - 0.43%
FCF Conversion (EBITDA) 137.22% - - 7.16% - 4%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 10/24/17 10/25/18 10/29/19 10/27/20 4/13/22 4/25/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 299 544 4,461 3,243 3,192
Net Cash position 1 693 - - - - -
Leverage (Debt/EBITDA) - 1.079 x 1.717 x 13.89 x 7.358 x 9.163 x
Free Cash Flow 1 311 -336 -57.9 23 - 13.9
ROE (net income / shareholders' equity) -2.92% -4.55% -4.4% -21.1% - -7.91%
ROA (Net income/ Total Assets) -1% 0.02% 0.59% 0.76% - 1.34%
Assets 1 12,057 -426,777 -21,881 -57,566 - -8,935
Book Value Per Share 2 2.240 2.090 1.920 1.490 1.520 1.290
Cash Flow per Share 2 0.4500 0.5700 0.8600 0.8100 0.5000 0.6700
Capex 1 279 293 121 123 113 64.8
Capex / Sales 6.5% 6.83% 2.8% 3.48% 3.19% 2.01%
Announcement Date 10/24/17 10/25/18 10/29/19 10/27/20 4/13/22 4/25/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PARKSON Stock
  4. Financials Parkson Holdings