Financials MTAG Group

Equities

MTAG

MYQ0213OO007

Commercial Printing Services

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.455 MYR +1.11% Intraday chart for MTAG Group +4.60% 0.00%

Valuation

Fiscal Period: June 2020 2021 2022 2023
Capitalization 1 347.6 446.5 317 282.9
Enterprise Value (EV) 1 237.9 326.4 189.6 138.3
P/E ratio 11 x 13.3 x 10.5 x 9.41 x
Yield 5.88% 4.58% 6.45% 7.23%
Capitalization / Revenue 2.09 x 2.31 x 1.76 x 1.84 x
EV / Revenue 1.43 x 1.69 x 1.05 x 0.9 x
EV / EBITDA 6.07 x 7.8 x 4.79 x 3.75 x
EV / FCF 6.92 x 15.1 x 9.05 x 4.64 x
FCF Yield 14.5% 6.63% 11.1% 21.5%
Price to Book 1.93 x 2.31 x 1.56 x 1.32 x
Nbr of stocks (in thousands) 681,617 681,617 681,617 681,617
Reference price 2 0.5100 0.6550 0.4650 0.4150
Announcement Date 10/23/20 10/26/21 10/21/22 10/26/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 187.5 190 166.1 193.6 180.2 153.9
EBITDA 1 45.01 44.1 39.19 41.87 39.56 36.89
EBIT 1 42.52 41.68 36.4 39.14 36.69 34.19
Operating Margin 22.68% 21.94% 21.91% 20.21% 20.37% 22.22%
Earnings before Tax (EBT) 1 58.29 43.77 40.3 44.83 39.77 39.58
Net income 1 47.51 32.95 30.19 33.62 30.08 30.07
Net margin 25.34% 17.34% 18.17% 17.36% 16.7% 19.54%
EPS 2 18.51 11.03 0.0463 0.0493 0.0441 0.0441
Free Cash Flow 1 17.53 16.94 34.39 21.63 20.96 29.78
FCF margin 9.35% 8.91% 20.7% 11.17% 11.63% 19.35%
FCF Conversion (EBITDA) 38.95% 38.41% 87.74% 51.66% 52.98% 80.73%
FCF Conversion (Net income) 36.9% 51.4% 113.9% 64.32% 69.68% 99.05%
Dividend per Share - - 0.0300 0.0300 0.0300 0.0300
Announcement Date 2/27/19 11/1/19 10/23/20 10/26/21 10/21/22 10/26/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 5.4 19.8 110 120 127 145
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 17.5 16.9 34.4 21.6 21 29.8
ROE (net income / shareholders' equity) 70.9% 37.4% 21.6% 18% 15.2% 14.5%
ROA (Net income/ Total Assets) 22% 20.7% 13.4% 11.8% 10.2% 9.23%
Assets 1 215.8 159.1 225.2 285.8 293.9 325.7
Book Value Per Share 2 29.70 0.1800 0.2600 0.2800 0.3000 0.3100
Cash Flow per Share 2 8.700 0.0500 0.0500 0.0400 0.0300 0.0300
Capex 1 4.41 1.09 3.94 1.31 4.26 6.7
Capex / Sales 2.35% 0.58% 2.37% 0.68% 2.37% 4.35%
Announcement Date 2/27/19 11/1/19 10/23/20 10/26/21 10/21/22 10/26/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise