End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.6 MYR | +14.29% | +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 |
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 |
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 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+16.50% | 29.76M | |
+30.93% | 32.14B | |
+50.21% | 7.72B | |
+89.61% | 6.82B | |
-21.52% | 5.22B | |
+19.57% | 3.92B | |
+35.02% | 3.26B | |
+3.43% | 3.17B | |
+8.77% | 3.09B | |
+0.35% | 3.07B |
- Stock Market
- Equities
- MILUX Stock
- Financials Milux Corporation