End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
3.41 MYR | +2.10% | -8.82% | +46.98% |
Apr. 16 | Crescendo Unit Closes Sale of Seven Land Plots for MYR117 Million | MT |
Apr. 08 | Crescendo Closes MYR72 Million Land Acquisition | MT |
Valuation
Fiscal Period: January | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 405.2 | 349.3 | 335.3 | 285 | 335.3 | 326.9 |
Enterprise Value (EV) 1 | 697.2 | 637.5 | 621.4 | 546.5 | 556.4 | 525.3 |
P/E ratio | 11.6 x | 10.2 x | 12.8 x | 10.6 x | 15.6 x | 13.3 x |
Yield | 4.14% | 4.8% | 2.5% | 3.92% | 3.33% | 4.27% |
Capitalization / Revenue | 1.46 x | 1.18 x | 1.3 x | 1.28 x | 1.54 x | 1.52 x |
EV / Revenue | 2.52 x | 2.16 x | 2.41 x | 2.45 x | 2.56 x | 2.44 x |
EV / EBITDA | 13.4 x | 11.2 x | 11.3 x | 11.5 x | 12 x | 11.6 x |
EV / FCF | 604 x | -133 x | 21.3 x | 16.3 x | 16.5 x | 7 x |
FCF Yield | 0.17% | -0.75% | 4.7% | 6.15% | 6.06% | 14.3% |
Price to Book | 0.44 x | 0.39 x | 0.37 x | 0.31 x | 0.37 x | 0.35 x |
Nbr of stocks (in thousands) | 279,419 | 279,419 | 279,419 | 279,419 | 279,419 | 279,419 |
Reference price 2 | 1.450 | 1.250 | 1.200 | 1.020 | 1.200 | 1.170 |
Announcement Date | 5/30/18 | 5/30/19 | 6/29/20 | 5/28/21 | 5/30/22 | 5/30/23 |
Income Statement Evolution (Annual data)
Fiscal Period: January | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 277.2 | 295.6 | 258.2 | 222.9 | 217.1 | 215.7 |
EBITDA 1 | 51.89 | 57.13 | 54.86 | 47.67 | 46.37 | 45.23 |
EBIT 1 | 46.67 | 48.35 | 45.65 | 38.77 | 37.54 | 36.57 |
Operating Margin | 16.84% | 16.36% | 17.68% | 17.4% | 17.29% | 16.95% |
Earnings before Tax (EBT) 1 | 50.51 | 54.05 | 50.13 | 42.4 | 33.84 | 38.41 |
Net income 1 | 35.01 | 34.33 | 26.3 | 26.8 | 21.52 | 24.52 |
Net margin | 12.63% | 11.61% | 10.18% | 12.02% | 9.91% | 11.37% |
EPS 2 | 0.1253 | 0.1229 | 0.0941 | 0.0959 | 0.0770 | 0.0878 |
Free Cash Flow 1 | 1.155 | -4.783 | 29.18 | 33.59 | 33.73 | 75.09 |
FCF margin | 0.42% | -1.62% | 11.3% | 15.07% | 15.54% | 34.81% |
FCF Conversion (EBITDA) | 2.23% | - | 53.18% | 70.46% | 72.75% | 166% |
FCF Conversion (Net income) | 3.3% | - | 110.95% | 125.34% | 156.72% | 306.17% |
Dividend per Share 2 | 0.0600 | 0.0600 | 0.0300 | 0.0400 | 0.0400 | 0.0500 |
Announcement Date | 5/30/18 | 5/30/19 | 6/29/20 | 5/28/21 | 5/30/22 | 5/30/23 |
Balance Sheet Analysis
Fiscal Period: January | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 292 | 288 | 286 | 261 | 221 | 198 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 5.628 x | 5.044 x | 5.215 x | 5.485 x | 4.768 x | 4.385 x |
Free Cash Flow 1 | 1.15 | -4.78 | 29.2 | 33.6 | 33.7 | 75.1 |
ROE (net income / shareholders' equity) | 3.86% | 4.01% | 2.95% | 3.1% | 2.48% | 2.65% |
ROA (Net income/ Total Assets) | 2.02% | 2.11% | 1.98% | 1.7% | 1.66% | 1.63% |
Assets 1 | 1,729 | 1,628 | 1,331 | 1,574 | 1,294 | 1,507 |
Book Value Per Share 2 | 3.300 | 3.200 | 3.220 | 3.270 | 3.290 | 3.320 |
Cash Flow per Share 2 | 0.2000 | 0.2300 | 0.2400 | 0.1900 | 0.3800 | 0.3100 |
Capex 1 | 21.8 | 22.8 | 6.92 | 4.95 | 3.97 | 4.24 |
Capex / Sales | 7.88% | 7.71% | 2.68% | 2.22% | 1.83% | 1.97% |
Announcement Date | 5/30/18 | 5/30/19 | 6/29/20 | 5/28/21 | 5/30/22 | 5/30/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+46.98% | 197M | |
-10.95% | 27.77B | |
+9.82% | 27.05B | |
+17.83% | 26.3B | |
+51.67% | 23.85B | |
+8.72% | 20.92B | |
+1.01% | 19.13B | |
+29.11% | 16.64B | |
-12.37% | 15.27B | |
+1.87% | 15.05B |
- Stock Market
- Equities
- CRESNDO Stock
- Financials Crescendo Corporation