ECO WORLD INTERNATIONAL |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.36 MYR | -.--% |
|
+2.86% | +16.13% |
Valuation
| Fiscal Period: October | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,776 | 888 | 1,176 | 636 | 816 | 864 | - | - |
| Enterprise Value (EV) 1 | 2,800 | 1,837 | 1,740 | 463.5 | 520.8 | 412.1 | 565.8 | 570 |
| P/E ratio | 9.5 x | 11 x | 86 x | -2.71 x | -9.55 x | -51.4 x | -51.4 x | -60 x |
| Yield | - | - | 12.2% | - | 115% | 40.8% | 17.5% | - |
| Capitalization / Revenue | 3,715 x | 1.32 x | 2.05 x | 3.98 x | 7.79 x | 24.4 x | - | - |
| EV / Revenue | 5,857 x | 2.73 x | 3.04 x | 2.9 x | 4.97 x | 11.6 x | - | - |
| EV / EBITDA | -44 x | -40.1 x | 51.1 x | -34 x | 77.1 x | -13.4 x | -33.1 x | -38.3 x |
| EV / FCF | -4.79 x | 5.74 x | 3.73 x | 4.32 x | 6.23 x | 118 x | -162 x | -91.9 x |
| FCF Yield | -20.9% | 17.4% | 26.8% | 23.1% | 16.1% | 0.85% | -0.62% | -1.09% |
| Price to Book | 0.66 x | 0.32 x | 0.42 x | 0.26 x | - | - | - | - |
| Nbr of stocks (in thousands) | 2,400,000 | 2,400,000 | 2,400,000 | 2,400,002 | 2,400,002 | 2,400,002 | - | - |
| Reference price 2 | 0.7400 | 0.3700 | 0.4900 | 0.2650 | 0.3400 | 0.3600 | 0.3600 | 0.3600 |
| Announcement Date | 12/12/19 | 12/17/20 | 12/16/21 | 12/15/22 | 12/13/23 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: October | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.478 | 673 | 572.7 | 160 | 104.8 | 35.4 | - | - |
| EBITDA 1 | -63.59 | -45.78 | 34.06 | -13.64 | 6.755 | -30.8 | -17.1 | -14.9 |
| EBIT 1 | -65.75 | -48.77 | 31.9 | -15.12 | -62.92 | 3.4 | -1.9 | -1.9 |
| Operating Margin | -13,755.23% | -7.25% | 5.57% | -9.45% | -60.04% | 9.6% | - | - |
| Earnings before Tax (EBT) 1 | 190.3 | 113.9 | 50.8 | -229.4 | -79.52 | -11.8 | -13.2 | -11.5 |
| Net income 1 | 187 | 80.33 | 13.57 | -234.4 | -85.37 | -17.3 | -16.6 | -14.5 |
| Net margin | 39,122.18% | 11.94% | 2.37% | -146.54% | -81.46% | -48.87% | - | - |
| EPS 2 | 0.0779 | 0.0335 | 0.005700 | -0.0977 | -0.0356 | -0.007000 | -0.007000 | -0.006000 |
| Free Cash Flow 1 | -584.4 | 320.1 | 466.7 | 107.2 | 83.6 | 3.5 | -3.5 | -6.2 |
| FCF margin | -122,260.04% | 47.56% | 81.49% | 67% | 79.77% | 9.89% | - | - |
| FCF Conversion (EBITDA) | - | - | 1,370.31% | - | 1,237.56% | - | - | - |
| FCF Conversion (Net income) | - | 398.46% | 3,439.09% | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.0600 | - | 0.3900 | 0.1470 | 0.0630 | - |
| Announcement Date | 12/12/19 | 12/17/20 | 12/16/21 | 12/15/22 | 12/13/23 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: October | 2023 Q1 | 2023 Q2 | 2023 Q3 |
|---|---|---|---|
| Net sales | - | - | - |
| EBITDA | - | - | - |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income 1 | -30.82 | -4.556 | -12.17 |
| Net margin | - | - | - |
| EPS 2 | -1.280 | -0.1900 | -0.5100 |
| Dividend per Share | - | - | - |
| Announcement Date | 3/22/23 | 6/21/23 | 9/20/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: October | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,024 | 949 | 564 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 173 | 295 | 452 | 298 | 294 |
| Leverage (Debt/EBITDA) | -16.1 x | -20.73 x | 16.57 x | - | - | - | - | - |
| Free Cash Flow 1 | -584 | 320 | 467 | 107 | 83.6 | 3.5 | -3.5 | -6.2 |
| ROE (net income / shareholders' equity) | 7.28% | 2.96% | 0.53% | -5.94% | -4.16% | -1.2% | -1.4% | -1.3% |
| ROA (Net income/ Total Assets) | 4.87% | 1.91% | 0.38% | -4.66% | -3.93% | -1.2% | -1.4% | -1.3% |
| Assets 1 | 3,839 | 4,215 | 3,614 | 5,027 | 2,175 | 1,442 | 1,186 | 1,115 |
| Book Value Per Share | 1.120 | 1.140 | 1.170 | 1.020 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | 0.06 | 0.84 | 0.61 | 0.03 | - | - | - | - |
| Capex / Sales | 13.18% | 0.12% | 0.11% | 0.02% | - | - | - | - |
| Announcement Date | 12/12/19 | 12/17/20 | 12/16/21 | 12/15/22 | 12/13/23 | - | - | - |
1MYR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
0.36
MYR
Average target price
0.26
MYR
Spread / Average Target
-27.78%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +16.13% | 182M | |
| -29.16% | 11.33B | |
| +6.80% | 10.67B | |
| -25.06% | 7.72B | |
| -5.56% | 7.06B | |
| -0.34% | 6.5B | |
| +2.55% | 6.47B | |
| +15.37% | 3.72B | |
| -4.29% | 3.68B | |
| +27.20% | 3.32B |
- Stock Market
- Equities
- EWINT Stock
- Financials Eco World International
