Financials Lion Posim

Equities

LIONPSIM

MYL8486OO002

Construction Supplies & Fixtures

End-of-day quote BURSA MALAYSIA 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
0.405 MYR -5.81% Intraday chart for Lion Posim -1.22% -5.81%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 157.2 110.5 92.27 134.4 127.6 110.5
Enterprise Value (EV) 1 118.1 0.68 -3.691 5.056 16.28 68.82
P/E ratio 10.7 x 5.75 x 10.2 x 4.23 x 1.33 x 168 x
Yield - - - - - -
Capitalization / Revenue 0.45 x 0.28 x 0.19 x 0.32 x 0.22 x 0.13 x
EV / Revenue 0.34 x 0 x -0.01 x 0.01 x 0.03 x 0.08 x
EV / EBITDA 6.89 x 0.04 x -0.21 x 0.13 x 1.96 x 6.86 x
EV / FCF 6.68 x 0 x 0.18 x 0.19 x - -0.85 x
FCF Yield 15% 24,346% 571% 522% - -118%
Price to Book 0.29 x 0.2 x 0.17 x 0.23 x 0.17 x 0.15 x
Nbr of stocks (in thousands) 227,827 227,827 227,827 227,827 227,827 227,827
Reference price 2 0.6900 0.4850 0.4050 0.5900 0.5600 0.4850
Announcement Date 10/23/17 10/24/18 10/25/19 10/26/20 4/25/22 4/20/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 350.7 390 485.6 420.6 587.1 841.3
EBITDA 1 17.15 16.54 17.62 38.62 8.305 10.04
EBIT 1 11.99 12.79 14.88 36.01 5.838 6.898
Operating Margin 3.42% 3.28% 3.06% 8.56% 0.99% 0.82%
Earnings before Tax (EBT) 1 16.72 22.84 13.39 36.84 97.07 2.681
Net income 1 14.75 19.23 9.075 31.74 96.01 0.659
Net margin 4.2% 4.93% 1.87% 7.55% 16.35% 0.08%
EPS 2 0.0647 0.0844 0.0398 0.1393 0.4214 0.002892
Free Cash Flow 1 17.69 165.5 -21.06 26.41 - -81.3
FCF margin 5.04% 42.45% -4.34% 6.28% - -9.66%
FCF Conversion (EBITDA) 103.15% 1,000.8% - 68.39% - -
FCF Conversion (Net income) 119.97% 860.95% - 83.2% - -
Dividend per Share - - - - - -
Announcement Date 10/23/17 10/24/18 10/25/19 10/26/20 4/25/22 4/20/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 39.1 110 96 129 111 41.7
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 17.7 166 -21.1 26.4 - -81.3
ROE (net income / shareholders' equity) 2.8% 3.54% 1.65% 5.62% - 0.08%
ROA (Net income/ Total Assets) 1.15% 1.24% 1.44% 3.38% - 0.49%
Assets 1 1,284 1,557 629.8 940.1 - 134.1
Book Value Per Share 2 2.350 2.400 2.420 2.540 3.240 3.250
Cash Flow per Share 2 0.1000 0.0900 0.1500 0.1000 0.2700 0.1600
Capex 1 1.22 2.83 1.48 1.68 1.31 15.2
Capex / Sales 0.35% 0.73% 0.31% 0.4% 0.22% 1.81%
Announcement Date 10/23/17 10/24/18 10/25/19 10/26/20 4/25/22 4/20/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA