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

Financials SEG International

Equities

SEG

MYL9792OO002

Miscellaneous Educational Service Providers

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.65 MYR 0.00% Intraday chart for SEG International 0.00% 0.00%
Feb. 27 SEG International Bhd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 27 SEG International Bhd Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 848.2 798.8 786.5 772.3 784.5 789.5
Enterprise Value (EV) 1 811.3 785.5 891.1 896.4 822.3 836.4
P/E ratio 21.1 x 19 x 17.4 x 19.9 x 17 x 19.7 x
Yield 5.11% 4.26% 3.94% 3.97% 1.56% 7.75%
Capitalization / Revenue 3.31 x 3.16 x 3.22 x 3.78 x 3.51 x 3.69 x
EV / Revenue 3.17 x 3.11 x 3.65 x 4.39 x 3.68 x 3.91 x
EV / EBITDA 13.6 x 12.9 x 12.9 x 14.1 x 12.6 x 14.2 x
EV / FCF 10.6 x 83.2 x 16.8 x 22.1 x 9.78 x 11.9 x
FCF Yield 9.43% 1.2% 5.95% 4.52% 10.2% 8.41%
Price to Book 9.31 x 8.64 x 8.42 x 8.37 x 4.88 x 6.17 x
Nbr of stocks (in thousands) 1,238,198 1,238,515 1,238,515 1,225,829 1,225,829 1,224,001
Reference price 2 0.6850 0.6450 0.6350 0.6300 0.6400 0.6450
Announcement Date 4/27/18 4/30/19 5/18/20 5/28/21 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 1 256.3 252.4 244 204.1 223.5 213.9
EBITDA 1 59.64 60.94 69.26 63.72 65.05 58.93
EBIT 1 46.41 48.75 57.63 53.02 55.94 50.46
Operating Margin 18.11% 19.31% 23.62% 25.97% 25.03% 23.59%
Earnings before Tax (EBT) 1 45.77 47.78 49.64 45.17 52.26 45.34
Net income 1 40.18 42.16 45.13 39.18 46.23 40.19
Net margin 15.68% 16.7% 18.5% 19.19% 20.69% 18.78%
EPS 2 0.0324 0.0340 0.0364 0.0317 0.0376 0.0328
Free Cash Flow 1 76.49 9.436 52.98 40.54 84.13 70.36
FCF margin 29.85% 3.74% 21.72% 19.86% 37.64% 32.89%
FCF Conversion (EBITDA) 128.25% 15.48% 76.5% 63.62% 129.33% 119.38%
FCF Conversion (Net income) 190.36% 22.38% 117.39% 103.48% 181.96% 175.07%
Dividend per Share 2 0.0350 0.0275 0.0250 0.0250 0.0100 0.0500
Announcement Date 4/27/18 4/30/19 5/18/20 5/28/21 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 - - 105 124 37.8 46.9
Net Cash position 1 36.8 13.4 - - - -
Leverage (Debt/EBITDA) - - 1.511 x 1.947 x 0.5813 x 0.7959 x
Free Cash Flow 1 76.5 9.44 53 40.5 84.1 70.4
ROE (net income / shareholders' equity) 27.3% 46.4% 49.1% 43.2% 36.8% 28%
ROA (Net income/ Total Assets) 10.3% 12.4% 12.6% 9.76% 9.35% 8.04%
Assets 1 391.4 339.9 357 401.6 494.4 499.9
Book Value Per Share 2 0.0700 0.0700 0.0800 0.0800 0.1300 0.1000
Cash Flow per Share 2 0.0600 0.0300 0.0300 0.0300 0.0900 0.0700
Capex 1 5.81 3.63 4.96 2.79 1.39 3
Capex / Sales 2.27% 1.44% 2.03% 1.37% 0.62% 1.4%
Announcement Date 4/27/18 4/30/19 5/18/20 5/28/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Miscellaneous Educational Service Providers

1st Jan change Capi.
SEG INTERNATIONAL Stock SEG International
0.00% 167M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. Stock New Oriental Education & Technology Group Inc.
+13.62% 13.78B
TAL EDUCATION GROUP Stock TAL Education Group
+6.18% 8.56B
GRAND CANYON EDUCATION, INC. Stock Grand Canyon Education, Inc.
-0.05% 3.9B
STRATEGIC EDUCATION, INC. Stock Strategic Education, Inc.
+31.06% 2.95B
STRIDE, INC. Stock Stride, Inc.
+12.99% 2.85B
LAUREATE EDUCATION, INC. Stock Laureate Education, Inc.
+7.95% 2.33B
ADTALEM GLOBAL EDUCATION INC. Stock Adtalem Global Education Inc.
-15.73% 1.95B
GAOTU TECHEDU INC. Stock Gaotu Techedu Inc.
+85.08% 1.73B
BENESSE HOLDINGS, INC. Stock Benesse Holdings, Inc.
-0.63% 1.59B
Miscellaneous Educational Service Providers
  1. Stock Market
  2. Equities
  3. SEG Stock
  4. Financials SEG International