Financials Datasonic Group

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
0.46 ^MYR	+2.22%		+5.75%	+8.24%

Apr. 09	Datasonic Repurchases Shares	MT
Apr. 05	Datasonic Repurchases Shares	MT

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	695.2	1,046	1,443	1,361	1,190	1,285	-	-
Enterprise Value (EV) ¹	695.2	1,046	1,443	1,361	1,190	1,285	1,285	1,285
P/E ratio	19 x	17.4 x	306 x	132 x	15.7 x	17 x	16.2 x	15.9 x
Yield	4.85%	3.85%	1.91%	1.26%	4.76%	4.35%	5.07%	4.46%
Capitalization / Revenue	3.17 x	4.23 x	10.4 x	9.98 x	3.45 x	3.79 x	3.57 x	3.58 x
EV / Revenue	3.17 x	4.23 x	10.4 x	9.98 x	3.45 x	3.79 x	3.57 x	3.58 x
EV / EBITDA	10.8 x	12.5 x	51.3 x	43 x	8.11 x	9.59 x	8.68 x	9.52 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	4.02 x	6.41 x	3.98 x	3.3 x	3.54 x	3.54 x	3.29 x
Nbr of stocks (in thousands)	2,700,000	2,682,000	2,622,805	2,865,359	2,832,550	2,794,007	-	-
Reference price ²	0.2575	0.3900	0.5500	0.4750	0.4200	0.4600	0.4600	0.4600
Announcement Date	5/31/19	6/25/20	5/27/21	5/31/22	5/26/23	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	219.6	247.5	138.4	136.4	344.7	339	360.4	358.6
EBITDA ¹	64.62	83.82	28.12	31.69	146.7	134	148	135
EBIT ¹	-	69.68	14.15	14.2	109.8	107.2	116.5	111.2
Operating Margin	-	28.15%	10.22%	10.41%	31.87%	31.62%	32.33%	31.01%
Earnings before Tax (EBT) ¹	-	63.4	11.09	12.74	108.2	102.7	111.6	104.6
Net income ¹	-	60.32	7.302	10.24	76.37	74.73	83.87	80
Net margin	-	24.37%	5.28%	7.51%	22.15%	22.04%	23.27%	22.31%
EPS ²	0.0136	0.0224	0.001800	0.003600	0.0268	0.0270	0.0283	0.0290
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0125	0.0150	0.0105	0.006000	0.0200	0.0200	0.0233	0.0205
Announcement Date	5/31/19	6/25/20	5/27/21	5/31/22	5/26/23	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	13.8%	23.2%	3.03%	3.61%	21.7%	20.8%	22.3%	20.1%
ROA (Net income/ Total Assets)	10.9%	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	-	0.1000	0.0900	0.1200	0.1300	0.1300	0.1300	0.1400
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	24.1	11	2.26	7.32	3.87	12	45	45
Capex / Sales	10.97%	4.44%	1.63%	5.37%	1.12%	3.54%	12.49%	12.55%
Announcement Date	5/31/19	6/25/20	5/27/21	5/31/22	5/26/23	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

B-

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.46 MYR

Average target price

0.5733 MYR

Spread / Average Target

+24.64%

	1st Jan change	Capi.
DATASONIC GROUP	+8.24%	270M
ACCENTURE PLC	-12.23%	194B
TATA CONSULTANCY SERVICES LTD.	+0.74%	166B
IBM	+2.19%	153B
AUTOMATIC DATA PROCESSING, INC.	+4.34%	99.85B
RELX PLC	+7.04%	77.56B
CROWDSTRIKE HOLDINGS, INC.	+19.09%	73.55B
INFOSYS LIMITED	-7.30%	71B
SNOWFLAKE INC.	-20.54%	52.81B
HCL TECHNOLOGIES LIMITED	+0.53%	47.86B