Financials Synergy House

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-06-03 pm EDT			5-day change	1st Jan Change
1.51 ^MYR	+1.34%		-8.48%	+114.18%

Jun. 01	75,000,000 Ordinary Shares of Synergy House Berhad are subject to a Lock-Up Agreement Ending on 1-JUN-2024.	CI
May. 28	Synergy House Berhad Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2023	2024	2025	2026
Capitalization ¹	352.5	755	-	-
Enterprise Value (EV) ¹	352.5	755	755	755
P/E ratio	-	18.9 x	15.1 x	10.8 x
Yield	2.27%	1.32%	1.99%	2.65%
Capitalization / Revenue	1.3 x	2.01 x	1.65 x	1.33 x
EV / Revenue	1.3 x	2.01 x	1.65 x	1.33 x
EV / EBITDA	9.15 x	12.8 x	10.2 x	7.7 x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Price to Book	3.53 x	5.81 x	4.58 x	3.51 x
Nbr of stocks (in thousands)	500,000	500,000	-	-
Reference price ²	0.7050	1.510	1.510	1.510
Announcement Date	2/27/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2021	2023	2024	2025	2026
Net sales ¹	-	270.2	376	457	567
EBITDA ¹	-	38.54	59	74	98
EBIT ¹	-	36.61	57	72	95
Operating Margin	-	13.55%	15.16%	15.75%	16.75%
Earnings before Tax (EBT) ¹	-	37.6	55	70	95
Net income ¹	14.39	27.15	40	51	70
Net margin	-	10.05%	10.64%	11.16%	12.35%
EPS ²	5.510	-	0.0800	0.1000	0.1400
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share ²	-	0.0160	0.0200	0.0300	0.0400
Announcement Date	7/8/22	2/27/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2021	2023	2024	2025	2026
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	36.9%	35%	34.9%	36.8%
ROA (Net income/ Total Assets)	-	-	-	-	-
Assets ¹	-	-	-	-	-
Book Value Per Share ²	-	0.2000	0.2600	0.3300	0.4300
Cash Flow per Share	-	-	-	-	-
Capex ¹	-	2.57	3.5	2	2
Capex / Sales	-	0.95%	0.93%	0.44%	0.35%
Announcement Date	7/8/22	2/27/24	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.51 MYR

Average target price

2.01 MYR

Spread / Average Target

+33.11%

	1st Jan change	Capi.
SYNERGY HOUSE	+114.18%	158M
MAN WAH HOLDINGS LIMITED	+21.31%	3.22B
LEGGETT & PLATT, INCORPORATED	-53.00%	1.62B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	+5.39%	1.39B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	-5.17%	1.01B
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	+35.33%	701M
LOCTEK ERGONOMIC TECHNOLOGY CORP.	-11.78%	689M
DER FUTURE SCIENCE AND TECHNOLOGY HOLDING GROUP CO., LTD.	-31.42%	387M
ZHEJIANG ZHENGTE CO., LTD.	-12.43%	330M
DEXELANCE S.P.A.	+2.36%	303M