Financials Ralco Corporation

Equities

RALCO

MYL7498OO008

Non-Paper Containers & Packaging

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.75 MYR +2.74% Intraday chart for Ralco Corporation -.--% -4.46%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 22.25 10.83 12.93 45.21 48.26 43.69
Enterprise Value (EV) 1 35.88 23.85 32.07 60.49 63.8 60
P/E ratio -3.42 x -1.06 x -4.83 x 319 x 48.1 x -40.1 x
Yield - - - - - -
Capitalization / Revenue 0.26 x 0.15 x 0.23 x 0.85 x 0.95 x 0.77 x
EV / Revenue 0.42 x 0.33 x 0.58 x 1.14 x 1.26 x 1.06 x
EV / EBITDA -11.9 x -3.93 x -7.46 x 32.4 x 36.5 x -81.1 x
EV / FCF -15.6 x 5.96 x -4.86 x 28.9 x -333 x -253 x
FCF Yield -6.39% 16.8% -20.6% 3.46% -0.3% -0.4%
Price to Book 0.75 x 0.23 x 0.32 x 1.08 x 1.12 x 1.04 x
Nbr of stocks (in thousands) 41,981 50,377 46,179 50,797 50,797 50,797
Reference price 2 0.5300 0.2150 0.2800 0.8900 0.9500 0.8600
Announcement Date 4/30/18 4/29/19 6/30/20 4/30/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 84.49 71.26 55.28 53.19 50.55 56.48
EBITDA 1 -3.011 -6.068 -4.3 1.869 1.749 -0.7401
EBIT 1 -6.399 -9.427 -7.163 0.7705 0.7021 -2.011
Operating Margin -7.57% -13.23% -12.96% 1.45% 1.39% -3.56%
Earnings before Tax (EBT) 1 -6.738 -9.959 -4.428 0.4745 1.267 -0.9274
Net income 1 -6.501 -9.407 -2.677 0.1322 1.003 -1.09
Net margin -7.69% -13.2% -4.84% 0.25% 1.98% -1.93%
EPS 2 -0.1548 -0.2037 -0.0580 0.002793 0.0197 -0.0214
Free Cash Flow 1 -2.294 3.998 -6.603 2.093 -0.1914 -0.2371
FCF margin -2.72% 5.61% -11.94% 3.94% -0.38% -0.42%
FCF Conversion (EBITDA) - - - 111.99% - -
FCF Conversion (Net income) - - - 1,582.88% - -
Dividend per Share - - - - - -
Announcement Date 4/30/18 4/29/19 6/30/20 4/30/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 13.6 13 19.1 15.3 15.5 16.3
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -4.526 x -2.145 x -4.45 x 8.175 x 8.887 x -22.05 x
Free Cash Flow 1 -2.29 4 -6.6 2.09 -0.19 -0.24
ROE (net income / shareholders' equity) -19.7% -25.8% -6.39% 0.32% 2.36% -2.56%
ROA (Net income/ Total Assets) -6.18% -7.79% -5.36% 0.6% 0.56% -1.62%
Assets 1 105.3 120.7 49.94 22.04 179.7 67.25
Book Value Per Share 2 0.7100 0.9400 0.8800 0.8300 0.8500 0.8300
Cash Flow per Share 2 0.0300 0.0300 0.0400 0.0700 0.0600 0.0400
Capex 1 2.34 1.07 1.87 0.66 1.36 2.44
Capex / Sales 2.77% 1.51% 3.37% 1.23% 2.68% 4.33%
Announcement Date 4/30/18 4/29/19 6/30/20 4/30/21 4/29/22 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. RALCO Stock
  4. Financials Ralco Corporation