SILVERLAKE AXIS LTD

5CP
End-of-day quote. End-of-day quote  - 12/03
0.295SGD +3.51%
Valuation
Fiscal Period: June 2021 2022
Capitalization1 1 9182 435
Entreprise Value (EV)2 1 5271 635
P/E ratio 13,2x14,4x
Yield 2,22%2,09%
Capitalization / Revenue 3,06x3,59x
EV / Revenue 2,44x2,41x
EV / EBITDA 6,49x6,02x
Price to Book 1,84x2,11x
Nbr of stocks (in thousands) 2 644 1272 675 904
Reference price (MYR) 0,730,91
Announcement Date 08/26/2021-
Previous period Next period
1 SGD in Million
2 MYR in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: June 2021 2022
Net sales1 626679
EBITDA1 235272
Operating profit (EBIT)1 198239
Operating Margin 31,6%35,1%
Pre-Tax Profit (EBT)1 187229
Net income1 143167
Net margin 22,9%24,6%
EPS2 0,050,06
Dividend per Share2 0,020,02
Announcement Date 08/26/2021-
Previous period Next period
1 MYR in Million
2 MYR
Finances - Leverage
Fiscal Period: June 2021 2022
Net Debt1 --
Net Cash position1 391800
Leverage (Debt / EBITDA) -1,66x-2,95x
Free Cash Flow1 196169
ROE (Net Profit / Equities) 15,9%15,2%
Shareholders' equity1 9001 097
ROA (Net Profit / Asset) 10,1%14,0%
Assets1 1 4161 196
Book Value Per Share2 0,390,43
Cash Flow per Share2 0,080,07
Capex1 1,384,75
Capex / Sales 0,22%0,70%
Announcement Date 08/26/2021-
Previous period Next period
1 MYR in Million
2 MYR
Financial Ratios
Size 2022e 2023e
Capitalization 2 435 M MYR -
Entreprise Value (EV) 1 635 M MYR 1 494 M MYR
Valuation 2022e 2023e
P/E ratio (Price / EPS) 14,4x 13,2x
Capitalization / Revenue 3,59x 3,34x
EV / Revenue 2,41x 2,25x
EV / EBITDA 6,02x 5,66x
Yield (DPS / Price) 2,09% 2,25%
Price to book (Price / BVPS) 2,11x 1,88x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 35,1% 35,2%
Operating Leverage (Delta EBIT / Delta Sales) 2,42x 1,02x
Net Margin (Net Profit / Revenue) 24,6% 24,9%
ROA (Net Profit / Asset) 14,0% 13,9%
ROE (Net Profit / Equities) 15,2% 15,1%
Rate of Dividend 30,2% 29,7%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   0,70% 0,67%
Cash Flow / Sales 29,4% 28,7%
Capital Intensity (Assets / Sales) 1,76x 1,79x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend