Financials Milux Corporation

Equities

MILUX

MYL7935OO009

Appliances, Tools & Housewares

End-of-day quote BURSA MALAYSIA 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
0.6 MYR +14.29% Intraday chart for Milux Corporation +10.09% +16.50%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 44.62 34.55 46.25 134 225.7 171.6
Enterprise Value (EV) 1 44.43 30.54 40.69 132.7 217 157.5
P/E ratio -53.2 x -16.9 x -10.5 x -26.6 x 33.9 x 55 x
Yield - - - - - -
Capitalization / Revenue 0.56 x 0.44 x 0.74 x 1.84 x 3.58 x 2.89 x
EV / Revenue 0.56 x 0.39 x 0.65 x 1.82 x 3.44 x 2.66 x
EV / EBITDA 24.4 x -76.3 x -11.6 x -32.3 x 72.2 x -48.4 x
EV / FCF -29.4 x 7.26 x 25.5 x -57.8 x 78.4 x 117 x
FCF Yield -3.4% 13.8% 3.91% -1.73% 1.28% 0.86%
Price to Book 1 x 0.81 x 1.2 x 3.64 x 5.31 x 3.77 x
Nbr of stocks (in thousands) 217,645 217,645 217,645 235,057 235,057 235,057
Reference price 2 0.2050 0.1588 0.2125 0.5700 0.9600 0.7300
Announcement Date 4/27/18 4/29/19 5/29/20 4/30/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 79.69 77.65 62.53 72.99 63.08 59.32
EBITDA 1 1.818 -0.4003 -3.498 -4.106 3.004 -3.257
EBIT 1 0.5607 -1.693 -4.24 -4.816 2.432 -3.724
Operating Margin 0.7% -2.18% -6.78% -6.6% 3.86% -6.28%
Earnings before Tax (EBT) 1 -0.6156 -2.138 -4.767 -5.031 5.764 3.515
Net income 1 -0.8393 -2.049 -4.43 -5.046 5.53 3.121
Net margin -1.05% -2.64% -7.08% -6.91% 8.77% 5.26%
EPS 2 -0.003856 -0.009415 -0.0203 -0.0215 0.0283 0.0133
Free Cash Flow 1 -1.511 4.209 1.593 -2.294 2.767 1.35
FCF margin -1.9% 5.42% 2.55% -3.14% 4.39% 2.28%
FCF Conversion (EBITDA) - - - - 92.1% -
FCF Conversion (Net income) - - - - 50.03% 43.27%
Dividend per Share - - - - - -
Announcement Date 4/27/18 4/29/19 5/29/20 4/30/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 0.19 4.01 5.56 1.31 8.7 14.1
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -1.51 4.21 1.59 -2.29 2.77 1.35
ROE (net income / shareholders' equity) -1.87% -4.71% -10.5% -12.9% 14% 7.09%
ROA (Net income/ Total Assets) 0.58% -1.81% -4.77% -5.52% 2.6% -3.66%
Assets 1 -145 113.4 92.83 91.46 212.6 -85.37
Book Value Per Share 2 0.2000 0.2000 0.1800 0.1600 0.1800 0.1900
Cash Flow per Share 2 0.0200 0.0300 0.0400 0.0200 0.0500 0.0600
Capex 1 0.31 0.82 0.98 0.4 0.48 0.84
Capex / Sales 0.39% 1.06% 1.56% 0.54% 0.76% 1.42%
Announcement Date 4/27/18 4/29/19 5/29/20 4/30/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MILUX Stock
  4. Financials Milux Corporation