Stock Y8E SAMURAI 2K AEROSOL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Samurai 2K Aerosol Limited

Equities

Y8E

SGXE31436269

Commodity Chemicals

Delayed Singapore S.E.
Other stock markets
 10:58:53 2024-04-28 pm EDT 		5-day change 1st Jan Change
0.09 SGD -8.16% Intraday chart for Samurai 2K Aerosol Limited -7.22% -47.06%
2023 Samurai 2K Aerosol Limited Reports Earnings Results for the Half Year Ended September 30, 2023 CI
2023 Samurai 2K Aerosol Turns to Loss in Fiscal H2 on Decreased Demand for Products MT

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 440.8 321.1 230.1 305.1 358.8 177.9
Enterprise Value (EV) 1 409.2 304.5 205 248.2 306.5 175.3
P/E ratio 35.3 x 30.7 x 45.2 x 17.4 x 27.3 x -15.5 x
Yield 0.44% 0.51% 1.45% 3.33% 1.16% -
Capitalization / Revenue 4.9 x 4.42 x 3.65 x 2.76 x 3.17 x 2.53 x
EV / Revenue 4.55 x 4.19 x 3.25 x 2.24 x 2.71 x 2.49 x
EV / EBITDA 19.5 x 20.7 x 17 x 9.74 x 13.6 x -35.7 x
EV / FCF -54.3 x -19.3 x 15 x 7.09 x 42.7 x -4.78 x
FCF Yield -1.84% -5.18% 6.66% 14.1% 2.34% -20.9%
Price to Book 6.7 x 4.33 x 2.96 x 3.44 x 3.85 x 2.36 x
Nbr of stocks (in thousands) 329,763 329,763 329,763 329,763 334,565 334,565
Reference price 2 1.337 0.9736 0.6977 0.9251 1.072 0.5318
Announcement Date 7/10/18 7/10/19 9/8/20 7/12/21 7/8/22 7/13/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 90.01 72.6 63.07 110.6 113 70.27
EBITDA 1 21 14.71 12.05 25.49 22.58 -4.91
EBIT 1 19.91 13 9.589 23.35 19.39 -10.18
Operating Margin 22.12% 17.91% 15.2% 21.11% 17.15% -14.49%
Earnings before Tax (EBT) 1 15.64 13.22 7.852 24.96 19.64 -10.28
Net income 1 11.7 10.44 5.095 17.5 13.12 -11.44
Net margin 13% 14.38% 8.08% 15.82% 11.61% -16.29%
EPS 2 0.0379 0.0317 0.0154 0.0531 0.0393 -0.0342
Free Cash Flow 1 -7.532 -15.77 13.66 35 7.182 -36.66
FCF margin -8.37% -21.72% 21.66% 31.64% 6.35% -52.17%
FCF Conversion (EBITDA) - - 113.37% 137.33% 31.82% -
FCF Conversion (Net income) - - 268.09% 199.95% 54.73% -
Dividend per Share 2 0.005900 0.005000 0.0101 0.0308 0.0124 -
Announcement Date 7/10/18 7/10/19 9/8/20 7/12/21 7/8/22 7/13/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 31.7 16.5 25.1 56.9 52.3 2.66
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -7.53 -15.8 13.7 35 7.18 -36.7
ROE (net income / shareholders' equity) 26.3% 14.5% 6.67% 21.1% 14.5% -13.6%
ROA (Net income/ Total Assets) 18.2% 8.25% 5.88% 12.3% 8.58% -4.63%
Assets 1 64.2 126.5 86.72 142 153 247.4
Book Value Per Share 2 0.2000 0.2300 0.2400 0.2700 0.2800 0.2300
Cash Flow per Share 2 0.1200 0.0900 0.1000 0.2300 0.2200 0.1000
Capex 1 6.17 8.83 3.94 2.38 7.2 23.1
Capex / Sales 6.85% 12.16% 6.25% 2.15% 6.37% 32.92%
Announcement Date 7/10/18 7/10/19 9/8/20 7/12/21 7/8/22 7/13/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Paint & Coating

1st Jan change Capi.
SAMURAI 2K AEROSOL LIMITED Stock Samurai 2K Aerosol Limited
-47.06% 22.08M
THE SHERWIN-WILLIAMS COMPANY Stock The Sherwin-Williams Company
-3.94% 76.13B
ASIAN PAINTS LIMITED Stock Asian Paints Limited
-15.47% 33.05B
PPG INDUSTRIES, INC. Stock PPG Industries, Inc.
-13.74% 30.36B
NIPPON PAINT HOLDINGS CO., LTD. Stock Nippon Paint Holdings Co., Ltd.
-8.25% 15.15B
RPM INTERNATIONAL INC. Stock RPM International Inc.
-4.23% 13.77B
BERGER PAINTS INDIA LIMITED Stock Berger Paints India Limited
-15.81% 7.11B
AXALTA COATING SYSTEMS LTD. Stock Axalta Coating Systems Ltd.
-7.45% 6.94B
KANSAI PAINT CO., LTD. Stock Kansai Paint Co., Ltd.
-14.45% 2.76B
KANSAI NEROLAC PAINTS LIMITED Stock Kansai Nerolac Paints Limited
-15.93% 2.71B
Paint & Coating
  1. Stock Market
  2. Equities
  3. Y8E Stock
  4. Financials Samurai 2K Aerosol Limited