Stock KSL KSL HOLDINGS
Add to a list
To use this feature you must be a member
Log inSign up

Financials KSL Holdings

Equities

KSL

MYL5038OO004

Real Estate Development & Operations

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1.74 MYR -1.69% Intraday chart for KSL Holdings +6.75% +56.76%
Feb. 28 KSL Holdings Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
Jan. 02 KSL Holdings Berhad Announces Appointment of Miss Khoo Lee Feng as Executive Director CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,097 722.9 768 625.6 671.4 788.3
Enterprise Value (EV) 1 912.6 595.6 509.5 442.2 527.2 554.1
P/E ratio 4.97 x 3.24 x 3.07 x -9.85 x 5.87 x 4.39 x
Yield - - - - - -
Capitalization / Revenue 1.57 x 1.02 x 1.08 x 1.84 x 1.44 x 1.37 x
EV / Revenue 1.31 x 0.84 x 0.72 x 1.3 x 1.13 x 0.96 x
EV / EBITDA 3.53 x 1.93 x 1.72 x 5 x 3.76 x 3.33 x
EV / FCF 2.76 x 2.32 x 4.2 x 37.9 x 20.1 x 6 x
FCF Yield 36.2% 43% 23.8% 2.64% 4.98% 16.7%
Price to Book 0.43 x 0.26 x 0.25 x 0.21 x 0.22 x 0.24 x
Nbr of stocks (in thousands) 1,025,222 1,018,196 1,017,216 1,017,216 1,017,216 1,017,216
Reference price 2 1.070 0.7100 0.7550 0.6150 0.6600 0.7750
Announcement Date 4/27/18 4/29/19 6/26/20 4/27/21 4/27/22 4/27/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 697.5 710.2 712.2 340.7 467.8 575
EBITDA 1 258.3 308.9 296.8 88.36 140.1 166.5
EBIT 1 249.4 299.1 285.3 77.18 129.1 156.2
Operating Margin 35.76% 42.11% 40.06% 22.66% 27.59% 27.17%
Earnings before Tax (EBT) 1 280.4 320.3 323.7 -51.71 140.7 217.2
Net income 1 220.6 223.2 249.9 -63.48 114.4 179.5
Net margin 31.62% 31.43% 35.09% -18.63% 24.46% 31.22%
EPS 2 0.2151 0.2195 0.2457 -0.0624 0.1125 0.1765
Free Cash Flow 1 330.6 256.2 121.2 11.68 26.26 92.43
FCF margin 47.39% 36.07% 17.02% 3.43% 5.61% 16.07%
FCF Conversion (EBITDA) 127.99% 82.93% 40.85% 13.21% 18.74% 55.53%
FCF Conversion (Net income) 149.87% 114.77% 48.51% - 22.95% 51.49%
Dividend per Share - - - - - -
Announcement Date 4/27/18 4/29/19 6/26/20 4/27/21 4/27/22 4/27/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 184 127 259 183 144 234
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 331 256 121 11.7 26.3 92.4
ROE (net income / shareholders' equity) 8.97% 8.24% 8.5% -2.09% 3.74% 5.6%
ROA (Net income/ Total Assets) 5.36% 6.08% 5.33% 1.43% 2.4% 2.79%
Assets 1 4,116 3,674 4,688 -4,437 4,762 6,432
Book Value Per Share 2 2.500 2.770 3.010 2.950 3.060 3.240
Cash Flow per Share 2 0.2500 0.2900 0.3600 0.2800 0.2500 0.3000
Capex 1 19.3 33.9 3.42 0.7 0.78 72.5
Capex / Sales 2.77% 4.78% 0.48% 0.2% 0.17% 12.6%
Announcement Date 4/27/18 4/29/19 6/26/20 4/27/21 4/27/22 4/27/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
KSL HOLDINGS Stock KSL Holdings
+56.76% 371M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. KSL Stock
  4. Financials KSL Holdings