Financials Oriental Food Industries Holdings

Equities

OFI

MYL7107OO005

Food Processing

End-of-day quote BURSA MALAYSIA 06:00:00 2024-05-22 pm EDT 5-day change 1st Jan Change
2.12 MYR +0.95% Intraday chart for Oriental Food Industries Holdings 0.00% +30.86%

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 229.2 184.8 136.8 199.2 247.2 273.6
Enterprise Value (EV) 1 246.5 201.1 136.8 179.3 214.5 245.1
P/E ratio 20.5 x 13 x 13.7 x 10.8 x 13.6 x 14.3 x
Yield 2.62% 2.86% 2.63% 3.25% 2.72% 2.63%
Capitalization / Revenue 0.79 x 0.64 x 0.51 x 0.67 x 0.86 x 0.76 x
EV / Revenue 0.85 x 0.7 x 0.51 x 0.61 x 0.74 x 0.68 x
EV / EBITDA 13.7 x 7.27 x 5.57 x 5.33 x 6.46 x 7.08 x
EV / FCF -20.1 x 49.3 x 7.73 x 8.04 x 19.6 x 124 x
FCF Yield -4.98% 2.03% 12.9% 12.4% 5.09% 0.8%
Price to Book 1.24 x 0.97 x 0.7 x 0.95 x 1.12 x 1.18 x
Nbr of stocks (in thousands) 240,000 240,000 240,000 240,000 240,000 240,000
Reference price 2 0.9550 0.7700 0.5700 0.8300 1.030 1.140
Announcement Date 7/30/18 7/31/19 7/28/20 8/24/21 7/26/22 7/20/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 288.3 286.5 266.9 295.8 288.1 360
EBITDA 1 18 27.66 24.57 33.61 33.18 34.6
EBIT 1 8.041 15.7 12.67 21.45 20.34 21.78
Operating Margin 2.79% 5.48% 4.75% 7.25% 7.06% 6.05%
Earnings before Tax (EBT) 1 8.255 18.55 12.7 22.83 24.18 24.66
Net income 1 11.2 14.22 10.02 18.5 18.16 19.13
Net margin 3.89% 4.96% 3.75% 6.25% 6.3% 5.31%
EPS 2 0.0467 0.0592 0.0417 0.0771 0.0757 0.0797
Free Cash Flow 1 -12.27 4.078 17.69 22.29 10.92 1.971
FCF margin -4.26% 1.42% 6.63% 7.53% 3.79% 0.55%
FCF Conversion (EBITDA) - 14.75% 71.99% 66.31% 32.91% 5.7%
FCF Conversion (Net income) - 28.68% 176.55% 120.51% 60.13% 10.31%
Dividend per Share 2 0.0250 0.0220 0.0150 0.0270 0.0280 0.0300
Announcement Date 7/30/18 7/31/19 7/28/20 8/24/21 7/26/22 7/20/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 17.3 16.3 - - - -
Net Cash position 1 - - 0.02 19.9 32.7 28.5
Leverage (Debt/EBITDA) 0.9588 x 0.5908 x - - - -
Free Cash Flow 1 -12.3 4.08 17.7 22.3 10.9 1.97
ROE (net income / shareholders' equity) 6.09% 7.59% 5.21% 9.15% 8.45% 8.46%
ROA (Net income/ Total Assets) 2.04% 3.87% 3.13% 5.2% 4.63% 4.77%
Assets 1 549.5 367.9 320 355.6 392.2 400.8
Book Value Per Share 2 0.7700 0.7900 0.8100 0.8700 0.9200 0.9600
Cash Flow per Share 2 0.0300 0.0400 0.0500 0.1100 0.1600 0.1400
Capex 1 17.9 11.2 6.25 7.73 5.66 7.82
Capex / Sales 6.21% 3.92% 2.34% 2.61% 1.97% 2.17%
Announcement Date 7/30/18 7/31/19 7/28/20 8/24/21 7/26/22 7/20/23
1MYR in Million2MYR
Estimates
  1. Stock Market
  2. Equities
  3. OFI Stock
  4. Financials Oriental Food Industries Holdings