Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.33 SGD | +1.53% | +3.10% | -0.75% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 552.5 | 576.1 | 1,014 | 789.5 | 898.5 | 945 | - | - |
Enterprise Value (EV) 1 | 536.4 | 543.3 | 982.4 | 756.8 | 898.5 | 829.6 | 784 | 713.5 |
P/E ratio | 16.5 x | 15.8 x | 19.1 x | 8.02 x | 15 x | 12.2 x | 10.8 x | 10 x |
Yield | 3.4% | 3.24% | 2.89% | 4.24% | - | 4.11% | 4.11% | 4.29% |
Capitalization / Revenue | 4.19 x | 3.5 x | 3.74 x | 2.12 x | 3 x | 2.65 x | 2.4 x | 2.22 x |
EV / Revenue | 4.07 x | 3.3 x | 3.62 x | 2.03 x | 3 x | 2.33 x | 1.99 x | 1.68 x |
EV / EBITDA | 13.3 x | 9.52 x | 10.7 x | 6.32 x | 10.4 x | 7.35 x | 6.24 x | 5.31 x |
EV / FCF | 10.4 x | 12.1 x | 17.5 x | 19.5 x | - | 12 x | 9.61 x | 6.89 x |
FCF Yield | 9.58% | 8.28% | 5.71% | 5.13% | - | 8.34% | 10.4% | 14.5% |
Price to Book | 2.27 x | 2.3 x | 3.67 x | 2.31 x | - | 2.07 x | 1.85 x | 1.73 x |
Nbr of stocks (in thousands) | 670,537 | 666,787 | 666,786 | 669,079 | 670,536 | 710,536 | - | - |
Reference price 2 | 0.8240 | 0.8640 | 1.520 | 1.180 | 1.340 | 1.330 | 1.330 | 1.330 |
Announcement Date | 2/24/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/28/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 131.9 | 164.4 | 271.2 | 372.4 | 299.9 | 356.4 | 394 | 425.7 |
EBITDA 1 | 40.39 | 57.08 | 92.21 | 119.7 | 86.51 | 112.8 | 125.6 | 134.4 |
EBIT 1 | 33.51 | 49.38 | 79.79 | 104.1 | 68.28 | 90.32 | 102 | 107.9 |
Operating Margin | 25.41% | 30.03% | 29.42% | 27.96% | 22.77% | 25.34% | 25.89% | 25.34% |
Earnings before Tax (EBT) 1 | 35.46 | 38.89 | 79.4 | 103.2 | 68.5 | 90.68 | 102.6 | 108.5 |
Net income 1 | 33.56 | 36.47 | 53.1 | 98.17 | 59.98 | 77.76 | 87.79 | 94.29 |
Net margin | 25.44% | 22.18% | 19.58% | 26.36% | 20% | 21.82% | 22.28% | 22.15% |
EPS 2 | 0.0501 | 0.0546 | 0.0796 | 0.1471 | 0.0895 | 0.1093 | 0.1233 | 0.1327 |
Free Cash Flow 1 | 51.4 | 45 | 56.1 | 38.86 | - | 69.2 | 81.55 | 103.5 |
FCF margin | 38.96% | 27.37% | 20.68% | 10.44% | - | 19.42% | 20.7% | 24.31% |
FCF Conversion (EBITDA) | 127.25% | 78.83% | 60.84% | 32.46% | - | 61.32% | 64.95% | 76.99% |
FCF Conversion (Net income) | 153.16% | 123.39% | 105.64% | 39.58% | - | 88.99% | 92.89% | 109.77% |
Dividend per Share 2 | 0.0280 | 0.0280 | 0.0440 | 0.0500 | - | 0.0547 | 0.0547 | 0.0570 |
Announcement Date | 2/24/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/28/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q3 | 2023 Q4 |
---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 87.25 | - | 86.6 | 171.3 | - | 101 | 80.76 | 71.26 | 73.52 |
EBITDA | - | - | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
Net income 1 | 5.686 | 19.37 | 20.18 | 39.55 | 42.48 | 16.14 | - | 15.34 | 15.67 |
Net margin | 6.52% | - | 23.3% | 23.08% | - | 15.98% | - | 21.52% | 21.31% |
EPS | - | 0.0291 | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | 0.0120 | - |
Announcement Date | 2/28/22 | 5/10/22 | 8/12/22 | 8/12/22 | 11/11/22 | 2/28/23 | 5/10/23 | 11/10/23 | 2/28/24 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 16.1 | 32.8 | 31.1 | 32.7 | - | 115 | 161 | 232 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 51.4 | 45 | 56.1 | 38.9 | - | 69.2 | 81.6 | 104 |
ROE (net income / shareholders' equity) | 14.2% | 18.6% | 20.1% | 31.7% | - | 19.3% | 18.5% | 18.3% |
ROA (Net income/ Total Assets) | 11.9% | 15.4% | 14.2% | 21.2% | - | 14.5% | 14.3% | 14.2% |
Assets 1 | 281.1 | 236.6 | 373.1 | 463.1 | - | 535.4 | 616.1 | 662.5 |
Book Value Per Share 2 | 0.3600 | 0.3800 | 0.4100 | 0.5100 | - | 0.6400 | 0.7200 | 0.7700 |
Cash Flow per Share 2 | 0.0800 | 0.0800 | 0.1000 | 0.1400 | - | 0.1700 | 0.1700 | - |
Capex 1 | 2.21 | 11.6 | 9.98 | 53.5 | - | 8 | 8 | 8 |
Capex / Sales | 1.67% | 7.05% | 3.68% | 14.37% | - | 2.24% | 2.03% | 1.88% |
Announcement Date | 2/24/20 | 2/25/21 | 2/28/22 | 2/28/23 | 2/28/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-0.75% | 693M | |
+18.14% | 121B | |
+35.54% | 101B | |
+10.67% | 19.99B | |
+5.56% | 18.87B | |
+35.96% | 9.77B | |
+24.11% | 9.34B | |
-7.97% | 7.54B | |
-23.57% | 6.08B | |
+36.78% | 5.4B |
- Stock Market
- Equities
- 558 Stock
- Financials UMS Holdings Limited