End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
1.13 MYR | +2.73% | +4.63% | +30.64% |
Valuation
Fiscal Period: Juni | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 146.4 | 133.4 | 130.8 | 195.7 | - | - |
Enterprise Value (EV) 1 | 146.4 | 133.4 | 130.8 | 195.7 | 195.7 | 195.7 |
P/E ratio | 14.8 x | 14.2 x | 11.9 x | 16.9 x | 16.3 x | 15.3 x |
Yield | - | 5.19% | 5.3% | 4.42% | 4.51% | 4.42% |
Capitalization / Revenue | - | 5.36 x | 4.89 x | 6.89 x | 6.57 x | 6.31 x |
EV / Revenue | - | 5.36 x | 4.89 x | 6.89 x | 6.57 x | 6.31 x |
EV / EBITDA | - | 9.8 x | 8.88 x | 12.3 x | 11.9 x | 11.6 x |
EV / FCF | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - |
Price to Book | - | 2.96 x | 2.64 x | 3.77 x | 3.53 x | - |
Nbr of stocks (in thousands) | 174,262 | 173,216 | 173,216 | 173,216 | - | - |
Reference price 2 | 0.8400 | 0.7700 | 0.7550 | 1.130 | 1.130 | 1.130 |
Announcement Date | 8/23/21 | 8/25/22 | 8/22/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | - | 24.88 | 26.74 | 28.4 | 29.8 | 31 |
EBITDA 1 | - | 13.61 | 14.73 | 15.85 | 16.5 | 16.9 |
EBIT 1 | - | 12.37 | 13.62 | 14.6 | 15.25 | 15.6 |
Operating Margin | - | 49.73% | 50.91% | 51.41% | 51.17% | 50.32% |
Earnings before Tax (EBT) 1 | - | 12.37 | 14.49 | 15.2 | 15.85 | 16.8 |
Net income 1 | 9.894 | 9.451 | 11.01 | 11.75 | 12.1 | 12.7 |
Net margin | - | 37.99% | 41.16% | 41.37% | 40.6% | 40.97% |
EPS 2 | 0.0568 | 0.0543 | 0.0636 | 0.0670 | 0.0695 | 0.0740 |
Free Cash Flow | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share 2 | - | 0.0400 | 0.0400 | 0.0500 | 0.0510 | 0.0500 |
Announcement Date | 8/23/21 | 8/25/22 | 8/22/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | 21.1% | 23.4% | 22.3% | 22% | - |
ROA (Net income/ Total Assets) | - | 19.1% | 21.1% | 19.7% | 19% | - |
Assets 1 | - | 49.54 | 52.22 | 59.64 | 63.68 | - |
Book Value Per Share 2 | - | 0.2600 | 0.2900 | 0.3000 | 0.3200 | - |
Cash Flow per Share 2 | - | - | 0 | 0 | 0 | - |
Capex 1 | - | 1.15 | 0.49 | 1.65 | 1.65 | 1.4 |
Capex / Sales | - | 4.63% | 1.85% | 5.81% | 5.54% | 4.52% |
Announcement Date | 8/23/21 | 8/25/22 | 8/22/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+30.64% | 41.05M | |
-13.01% | 194B | |
+2.02% | 166B | |
+2.18% | 153B | |
+4.60% | 99.85B | |
+6.21% | 77.56B | |
+19.96% | 73.55B | |
-7.01% | 71B | |
-20.69% | 52.81B | |
-5.37% | 47.86B |
- Stock Market
- Equities
- REXIT Stock
- Financials Rexit