End-of-day quote
BURSA MALAYSIA
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
19.1
MYR
|
+0.63%
|
|
+0.53%
|
+6.11%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,290
|
1,633
|
1,883
|
1,731
|
1,385
|
1,160
|
-
|
-
|
Enterprise Value (EV)
1 |
2,290
|
1,633
|
1,883
|
1,731
|
1,385
|
1,160
|
1,160
|
1,160
|
P/E ratio
|
21.7
x
|
13.9
x
|
16.1
x
|
33.5
x
|
17.3
x
|
15.5
x
|
12.4
x
|
11.3
x
|
Yield
|
5.99%
|
7.37%
|
5.26%
|
2.91%
|
5.35%
|
4.52%
|
6.05%
|
6.65%
|
Capitalization / Revenue
|
2.03
x
|
1.55
x
|
1.93
x
|
1.99
x
|
1.4
x
|
1.06
x
|
0.98
x
|
0.93
x
|
EV / Revenue
|
2.03
x
|
1.55
x
|
1.93
x
|
1.99
x
|
1.4
x
|
1.06
x
|
0.98
x
|
0.93
x
|
EV / EBITDA
|
17
x
|
9.42
x
|
13.8
x
|
28
x
|
14.4
x
|
11.7
x
|
10.2
x
|
9.3
x
|
EV / FCF
|
34,564,657
x
|
22,263,458
x
|
35,499,739
x
|
97,097,854
x
|
19,023,209
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
2.74
x
|
2
x
|
2.32
x
|
2.26
x
|
1.74
x
|
1.38
x
|
1.35
x
|
1.31
x
|
Nbr of stocks (in thousands)
|
60,746
|
60,746
|
60,746
|
60,746
|
60,746
|
60,746
|
-
|
-
|
Reference price
2 |
37.70
|
26.88
|
31.00
|
28.50
|
22.80
|
19.10
|
19.10
|
19.10
|
Announcement Date
|
5/28/19
|
6/29/20
|
5/28/21
|
5/31/22
|
5/30/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,128
|
1,052
|
974.6
|
868.8
|
991.6
|
1,090
|
1,186
|
1,245
|
EBITDA
1 |
134.8
|
173.4
|
136.6
|
61.86
|
96.27
|
99.3
|
113.4
|
124.7
|
EBIT
1 |
105.8
|
141.4
|
104.6
|
31.26
|
68.43
|
65.3
|
77.7
|
87.2
|
Operating Margin
|
9.38%
|
13.44%
|
10.73%
|
3.6%
|
6.9%
|
5.99%
|
6.55%
|
7%
|
Earnings before Tax (EBT)
1 |
131.3
|
141.2
|
135.2
|
53.04
|
91.34
|
90.4
|
112.7
|
123.9
|
Net income
1 |
105.8
|
117
|
116.5
|
51.51
|
80.13
|
75
|
93.5
|
102.9
|
Net margin
|
9.38%
|
11.12%
|
11.95%
|
5.93%
|
8.08%
|
6.88%
|
7.88%
|
8.26%
|
EPS
2 |
1.740
|
1.930
|
1.920
|
0.8500
|
1.320
|
1.235
|
1.541
|
1.695
|
Free Cash Flow
|
66.26
|
73.34
|
53.05
|
17.83
|
72.81
|
-
|
-
|
-
|
FCF margin
|
5.87%
|
6.97%
|
5.44%
|
2.05%
|
7.34%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
49.14%
|
42.29%
|
38.82%
|
28.83%
|
75.63%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
62.65%
|
62.69%
|
45.55%
|
34.61%
|
90.86%
|
-
|
-
|
-
|
Dividend per Share
2 |
2.260
|
1.980
|
1.630
|
0.8300
|
1.220
|
0.8640
|
1.156
|
1.271
|
Announcement Date
|
5/28/19
|
6/29/20
|
5/28/21
|
5/31/22
|
5/30/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
66.3
|
73.3
|
53
|
17.8
|
72.8
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.3%
|
14.2%
|
14.3%
|
6.53%
|
10.3%
|
8.9%
|
10.9%
|
11.6%
|
ROA (Net income/ Total Assets)
|
10.2%
|
11.8%
|
11.9%
|
5.45%
|
8.71%
|
7.5%
|
9%
|
9.6%
|
Assets
1 |
1,040
|
993.2
|
974.7
|
945.2
|
920
|
1,000
|
1,039
|
1,072
|
Book Value Per Share
2 |
13.80
|
13.40
|
13.40
|
12.60
|
13.10
|
13.80
|
14.20
|
14.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
54.4
|
45.2
|
42.5
|
34.4
|
17
|
30
|
30
|
30
|
Capex / Sales
|
4.82%
|
4.3%
|
4.36%
|
3.96%
|
1.71%
|
2.75%
|
2.53%
|
2.41%
|
Announcement Date
|
5/28/19
|
6/29/20
|
5/28/21
|
5/31/22
|
5/30/23
|
-
|
-
|
-
|
Last Close Price
19.1
MYR Average target price
18.5
MYR Spread / Average Target -3.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.11% | 245M | | +27.73% | 66.05B | | +44.10% | 36.81B | | +29.14% | 9.19B | | -0.53% | 6.67B | | +11.11% | 6.49B | | +3.67% | 5.13B | | +4.41% | 4.59B | | -11.75% | 3.18B | | +4.89% | 2.53B |
Other Appliances, Tools & Housewares
|