Financials T7 Global

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-04-29 pm EDT			5-day change	1st Jan Change
0.515 ^MYR	-0.96%		-.--%	+17.05%

Apr. 23	T7 Global Prices Second Tranche of Private Placement Shares	MT
Apr. 19	T7 Global Lists First Tranche of Private Placement Shares	MT

Fiscal Period: December	2021	2022	2023	2024	2025
Capitalization ¹	258.9	244.1	397.3	397.3	-
Enterprise Value (EV) ¹	258.9	244.1	326.4	397.3	397.3
P/E ratio	-	12.1 x	10.1 x	8.31 x	5.54 x
Yield	-	-	-	-	-
Capitalization / Revenue	0.98 x	0.67 x	0.56 x	0.87 x	0.72 x
EV / Revenue	0.98 x	0.67 x	0.56 x	0.87 x	0.72 x
EV / EBITDA	-	-	4.46 x	4.05 x	2.53 x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Price to Book	-	-	1.02 x	1.03 x	0.87 x
Nbr of stocks (in thousands)	739,706	739,706	771,370	771,370	-
Reference price ²	0.3500	0.3300	0.5150	0.5150	0.5150
Announcement Date	2/21/22	2/27/23	2/26/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025
Net sales ¹	264.3	365.6	586.2	455	554
EBITDA ¹	-	-	89	98	157
EBIT ¹	-	40.41	72.38	-	-
Operating Margin	-	11.05%	12.35%	-	-
Earnings before Tax (EBT) ¹	-	33.05	55.99	58	89
Net income ¹	10.51	20.26	33.08	45	69
Net margin	3.98%	5.54%	5.64%	9.89%	12.45%
EPS ²	-	0.0272	0.0437	0.0620	0.0930
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Announcement Date	2/21/22	2/27/23	2/26/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	7.26%	10.7%	13.3%	17.2%
ROA (Net income/ Total Assets)	-	-	-	-	-
Assets ¹	-	-	-	-	-
Book Value Per Share ²	-	-	0.4300	0.5000	0.5900
Cash Flow per Share	-	-	-	-	-
Capex	-	-	-	-	-
Capex / Sales	-	-	-	-	-
Announcement Date	2/21/22	2/27/23	2/26/24	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

0.515 MYR

Average target price

0.52 MYR

Spread / Average Target

+0.97%

	1st Jan change	Capi.
T7 GLOBAL	+17.05%	84.12M
SCHLUMBERGER LIMITED	-8.76%	70.34B
BAKER HUGHES COMPANY	-4.56%	33.15B
TECHNIPFMC PLC	+27.21%	11.46B
WEATHERFORD INTERNATIONAL PLC	+26.36%	9.46B
NOV INC.	-8.83%	7.65B
CHAMPIONX CORPORATION	+14.93%	6.58B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	+42.81%	5.69B
TIDEWATER INC.	+27.37%	5.06B
SAIPEM S.P.A.	+47.21%	4.73B