Financials JHM Consolidation

Equities

JHM

MYQ0127OO009

Semiconductors

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.58 MYR -.--% Intraday chart for JHM Consolidation +2.65% -19.44%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 474 931.2 1,063 964.6 448.4 363.6 363.6 -
Enterprise Value (EV) 1 474 935 1,087 998.7 474.4 436.3 363.6 363.6
P/E ratio 12.5 x 30.6 x 49.7 x 27.9 x 18.3 x 30.1 x 12 x 10 x
Yield - 1.2% 0.52% - - 1.25% 1.25% 2.08%
Capitalization / Revenue 1.79 x 3.63 x 4.24 x 3.25 x 1.26 x 1.4 x 0.93 x 0.84 x
EV / Revenue 1.79 x 3.64 x 4.33 x 3.37 x 1.33 x 1.4 x 0.93 x 0.84 x
EV / EBITDA - 18.3 x 25.6 x 17 x 8.75 x 11 x 6.12 x 5.12 x
EV / FCF - 70.9 x -120 x 88 x -20.5 x 16.1 x - -
FCF Yield - 1.41% -0.84% 1.14% -4.89% 6.22% - -
Price to Book - 4.63 x 4.89 x 3.86 x 1.45 x 1.36 x 1.06 x 0.98 x
Nbr of stocks (in thousands) 557,600 557,600 556,633 557,600 606,000 606,000 606,000 -
Reference price 2 0.8500 1.670 1.910 1.730 0.7400 0.6000 0.6000 0.6000
Announcement Date 2/27/19 2/26/20 2/26/21 2/25/22 2/27/23 2/28/24 - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 264.9 256.8 251 296.6 355.8 310.7 392.6 431.8
EBITDA 1 - 51.04 42.43 58.64 54.24 39.62 59.45 71.05
EBIT 1 - 41.79 31.59 45.31 40.78 22.23 40 54
Operating Margin - 16.27% 12.59% 15.28% 11.46% 7.16% 10.19% 12.51%
Earnings before Tax (EBT) 1 - 39.65 29.54 43.05 36.37 19.97 38 51
Net income 1 - 30.47 21.39 34.49 22.58 14.5 28 39
Net margin - 11.86% 8.52% 11.63% 6.35% 4.67% 7.13% 9.03%
EPS 2 0.0680 0.0546 0.0384 0.0619 0.0404 0.0239 0.0500 0.0600
Free Cash Flow 1 - 13.19 -9.084 11.35 -23.18 23 - -
FCF margin - 5.14% -3.62% 3.83% -6.52% 6.39% - -
FCF Conversion (EBITDA) - 25.85% - 19.36% - 48.46% - -
FCF Conversion (Net income) - 43.3% - 32.91% - 102.22% - -
Dividend per Share 2 - 0.0200 0.0100 - - 0.007500 0.007500 0.0125
Announcement Date 2/27/19 2/26/20 2/26/21 2/25/22 2/27/23 2/28/24 - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q1
Net sales - -
EBITDA - -
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 3.249 9.657
Net margin - -
EPS 2 0.005800 0.0173
Dividend per Share - -
Announcement Date 11/26/21 5/30/22
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - 3.78 24 34.1 26 6 - -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 0.0741 x 0.5654 x 0.5815 x 0.4796 x 0.1264 x - -
Free Cash Flow 1 - 13.2 -9.08 11.4 -23.2 23 - -
ROE (net income / shareholders' equity) 21.7% 16.9% 9.81% 14.8% 8.11% 4.63% 8.35% 9.65%
ROA (Net income/ Total Assets) - - 6.67% 9.28% 5.02% 3.02% 5.8% 6.1%
Assets 1 - - 320.5 371.6 450 480.3 482.8 639.3
Book Value Per Share 2 - 0.3600 0.3900 0.4500 0.5100 0.5300 0.5700 0.6200
Cash Flow per Share - - - - - - - -
Capex 1 - 12.7 21.4 15.5 26 4.02 20 30
Capex / Sales - 4.93% 8.52% 5.23% 7.31% 1.29% 5.09% 6.95%
Announcement Date 2/27/19 2/26/20 2/26/21 2/25/22 2/27/23 2/28/24 - -
1MYR in Million2MYR
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
D+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
0.6 MYR
Average target price
0.8233 MYR
Spread / Average Target
+37.22%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. JHM Stock
  4. Financials JHM Consolidation