End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.51 MYR | 0.00% | 0.00% | +17.24% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 153.5 | 194.7 | 179.4 | 174.8 | 192.5 | 225.7 | - |
Enterprise Value (EV) 1 | 153.5 | 194.7 | 179.4 | 174.8 | 192.5 | 225.7 | 225.7 |
P/E ratio | 12.6 x | 13.7 x | 12.6 x | 8.98 x | 9.26 x | 9.44 x | 8.64 x |
Yield | - | 3.17% | - | - | - | 4.51% | 4.8% |
Capitalization / Revenue | 1.9 x | 1.64 x | - | 0.82 x | 0.91 x | 0.88 x | 0.81 x |
EV / Revenue | 1.9 x | 1.64 x | - | 0.82 x | 0.91 x | 0.88 x | 0.81 x |
EV / EBITDA | - | 7.61 x | - | 7.26 x | 7.26 x | 5.85 x | 5.37 x |
EV / FCF | - | - | - | 23.7 x | 18.6 x | 11.3 x | 9.77 x |
FCF Yield | - | - | - | 4.21% | 5.38% | 8.84% | 10.2% |
Price to Book | - | - | - | 0.81 x | 0.91 x | 0.96 x | 0.9 x |
Nbr of stocks (in thousands) | 304,010 | 309,100 | 332,234 | 442,550 | 442,550 | 442,550 | - |
Reference price 2 | 0.5050 | 0.6300 | 0.5400 | 0.3950 | 0.4350 | 0.5100 | 0.5100 |
Announcement Date | 2/27/20 | 3/5/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 80.87 | 118.8 | - | 212 | 211.8 | 255.5 | 277.8 |
EBITDA 1 | - | 25.58 | - | 24.08 | 26.5 | 38.55 | 42.05 |
EBIT 1 | - | 23.29 | - | 20.17 | 22.26 | 38.2 | 42.8 |
Operating Margin | - | 19.61% | - | 9.52% | 10.51% | 14.95% | 15.41% |
Earnings before Tax (EBT) 1 | - | 22.08 | - | 26.91 | 29.87 | 34.75 | 38.1 |
Net income 1 | - | 16.34 | 16.59 | 18.2 | 21 | 23.8 | 26.25 |
Net margin | - | 13.76% | - | 8.58% | 9.92% | 9.32% | 9.45% |
EPS 2 | 0.0400 | 0.0460 | 0.0430 | 0.0440 | 0.0470 | 0.0540 | 0.0590 |
Free Cash Flow 1 | - | - | - | 7.361 | 10.35 | 19.95 | 23.11 |
FCF margin | - | - | - | 3.47% | 4.89% | 7.81% | 8.32% |
FCF Conversion (EBITDA) | - | - | - | 30.57% | 39.05% | 51.75% | 54.96% |
FCF Conversion (Net income) | - | - | - | 40.45% | 49.28% | 83.82% | 88.04% |
Dividend per Share 2 | - | 0.0200 | - | - | - | 0.0230 | 0.0245 |
Announcement Date | 2/27/20 | 3/5/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | 7.36 | 10.3 | 20 | 23.1 |
ROE (net income / shareholders' equity) | - | 12.1% | - | 10.1% | 10.1% | 10.7% | 11.1% |
ROA (Net income/ Total Assets) | - | 9.5% | - | 6.92% | 7.07% | 8.88% | 9.29% |
Assets 1 | - | 172 | - | 263.1 | 297 | 268 | 282.6 |
Book Value Per Share 2 | - | - | - | 0.4900 | 0.4800 | 0.5300 | 0.5700 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | - | - | 8.79 | 3.58 | 8.79 | 8.79 |
Capex / Sales | - | - | - | 4.15% | 1.69% | 3.44% | 3.16% |
Announcement Date | 2/27/20 | 3/5/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - |
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. | |
---|---|---|
+17.24% | 48.05M | |
+13.33% | 47.42B | |
-0.02% | 37.8B | |
+13.42% | 7.56B | |
+14.85% | 7.15B | |
-14.87% | 4.97B | |
+12.71% | 1.7B | |
+26.94% | 1.51B | |
-1.45% | 1.35B | |
+19.07% | 1.12B |
- Stock Market
- Equities
- DANCO Stock
- Financials Dancomech Holdings