Financials Southern Steel

Equities

SSTEEL

MYL5665OO004

Iron & Steel

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.575 MYR -1.71% Intraday chart for Southern Steel 0.00% -9.45%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 676.5 396.8 277.3 497.9 414.4 313.1
Enterprise Value (EV) 1 1,684 1,300 1,159 1,306 1,210 1,051
P/E ratio 4.39 x -3.33 x -0.5 x 10.4 x -4.37 x -2.21 x
Yield 2.24% - - - - -
Capitalization / Revenue 0.18 x 0.13 x 0.14 x 0.29 x 0.18 x 0.13 x
EV / Revenue 0.46 x 0.41 x 0.61 x 0.75 x 0.52 x 0.44 x
EV / EBITDA 5.22 x -20.2 x -9.79 x 10.6 x 8.17 x -11.9 x
EV / FCF -26.5 x 8 x -5.57 x 4.79 x -83.1 x 8.71 x
FCF Yield -3.78% 12.5% -18% 20.9% -1.2% 11.5%
Price to Book 0.7 x 0.46 x 0.41 x 0.69 x 0.66 x 0.5 x
Nbr of stocks (in thousands) 433,642 433,642 596,313 596,313 596,313 596,313
Reference price 2 1.560 0.9150 0.4650 0.8350 0.6950 0.5250
Announcement Date 10/29/18 10/23/19 10/30/20 10/28/21 10/12/22 10/11/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Giugno 2018 2019 2020 2021 2022 2023
Net sales 1 3,698 3,135 1,913 1,741 2,309 2,386
EBITDA 1 322.8 -64.29 -118.3 123.1 148.1 -88.02
EBIT 1 270 -110.4 -155.4 93.41 122.3 -112.2
Operating Margin 7.3% -3.52% -8.13% 5.37% 5.29% -4.7%
Earnings before Tax (EBT) 1 223.9 -158.2 -197.3 65.02 95.26 -143.8
Net income 1 210.8 -119 -467.1 47.93 -94.9 -141.4
Net margin 5.7% -3.8% -24.42% 2.75% -4.11% -5.93%
EPS 2 0.3550 -0.2745 -0.9261 0.0804 -0.1591 -0.2372
Free Cash Flow 1 -63.62 162.6 -208.2 272.8 -14.56 120.7
FCF margin -1.72% 5.19% -10.88% 15.67% -0.63% 5.06%
FCF Conversion (EBITDA) - - - 221.63% - -
FCF Conversion (Net income) - - - 569.13% - -
Dividend per Share 2 0.0350 - - - - -
Announcement Date 10/29/18 10/23/19 10/30/20 10/28/21 10/12/22 10/11/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 1,007 904 882 808 795 737
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.12 x -14.05 x -7.451 x 6.562 x 5.37 x -8.379 x
Free Cash Flow 1 -63.6 163 -208 273 -14.6 121
ROE (net income / shareholders' equity) 24.2% -13% -27% 9.47% 13.6% -21.5%
ROA (Net income/ Total Assets) 7.07% -2.93% -4.2% 2.46% 3.52% -3.58%
Assets 1 2,983 4,068 11,128 1,952 -2,696 3,949
Book Value Per Share 2 2.230 1.970 1.130 1.220 1.060 1.050
Cash Flow per Share 2 0.1300 0.1000 0.3700 0.2200 0.1100 0.2000
Capex 1 11.5 10.6 12.9 9.75 12.4 13.7
Capex / Sales 0.31% 0.34% 0.67% 0.56% 0.54% 0.57%
Announcement Date 10/29/18 10/23/19 10/30/20 10/28/21 10/12/22 10/11/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SSTEEL Stock
  4. Financials Southern Steel