Financials Supercomnet Technologies

Equities

SCOMNET

MYQ0001OO006

Electrical Components & Equipment

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-04-29 pm EDT			5-day change	1st Jan Change
1.56 ^MYR	+1.96%		+20.00%	+27.87%

Mar. 29	Supercomnet Technologies Berhad Proposes Final Single Tier Dividend for the Year Ended December 31, 2023	CI
Feb. 28	Supercomnet Technologies Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	466.2	1,253	1,526	1,196	1,293	1,293	-
Enterprise Value (EV) ¹	466.2	1,253	1,493	1,196	963.5	1,293	1,293
P/E ratio	24.7 x	64.7 x	67.2 x	38.8 x	33.6 x	35.7 x	32 x
Yield	-	-	0.75%	1.27%	1.25%	1.1%	1.23%
Capitalization / Revenue	3.79 x	9.75 x	10.5 x	7.55 x	6.98 x	7.51 x	6.44 x
EV / Revenue	3.79 x	9.75 x	10.5 x	7.55 x	6.98 x	7.51 x	6.44 x
EV / EBITDA	-	34.5 x	39.6 x	24.3 x	22 x	23.4 x	20.2 x
EV / FCF	-	-	69,493,992 x	-	-	-	-
FCF Yield	-	-	0%	-	-	-	-
Price to Book	-	-	4.93 x	3.65 x	2.6 x	3.14 x	3.14 x
Nbr of stocks (in thousands)	643,000	677,038	759,431	761,866	823,457	823,457	-
Reference price ²	0.7250	1.850	2.010	1.570	1.570	1.570	1.570
Announcement Date	2/27/20	3/12/21	2/22/22	2/21/23	2/28/24	-	-

¹MYR in Million²MYR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	123	128.4	145.4	158.3	138.1	172	200.8
EBITDA ¹	-	36.3	38.5	49.27	43.81	55.17	64.03
EBIT ¹	-	30.45	32.38	42.87	37.9	42.1	44.3
Operating Margin	-	23.72%	22.26%	27.07%	27.45%	24.47%	22.06%
Earnings before Tax (EBT) ¹	-	30.45	32.38	42.87	37.9	47	52.55
Net income ¹	-	22.59	25.29	33	29.73	35.7	39.95
Net margin	-	17.59%	17.39%	20.84%	21.53%	20.75%	19.89%
EPS ²	0.0293	0.0286	0.0299	0.0405	0.0363	0.0440	0.0490
Free Cash Flow	-	-	21.97	-	-	-	-
FCF margin	-	-	15.1%	-	-	-	-
FCF Conversion (EBITDA)	-	-	57.05%	-	-	-	-
FCF Conversion (Net income)	-	-	86.85%	-	-	-	-
Dividend per Share ²	-	-	0.0150	0.0200	0.0197	0.0173	0.0193
Announcement Date	2/27/20	3/12/21	2/22/22	2/21/23	2/28/24	-	-

¹MYR in Million²MYR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 Q2
Net sales	-
EBITDA	-
EBIT	-
Operating Margin	-
Earnings before Tax (EBT)	-
Net income ¹	7.3
Net margin	-
EPS ²	0.008900
Dividend per Share	-
Announcement Date	8/22/23

¹MYR in Million²MYR

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	33.7	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	22	-	-	-	-
ROE (net income / shareholders' equity)	-	10.1%	9.17%	10.3%	8.6%	9.97%	10.9%
ROA (Net income/ Total Assets)	-	9.21%	8.43%	9.62%	8.01%	9.1%	9.9%
Assets ¹	-	245.3	300	343.1	371.2	392.3	403.5
Book Value Per Share ²	-	-	0.4100	0.4300	0.4700	0.5000	0.5000
Cash Flow per Share	-	-	-	-	-	-	-
Capex ¹	-	-	4	5.5	4.12	12	16
Capex / Sales	-	-	2.75%	3.47%	2.99%	6.98%	7.97%
Announcement Date	2/27/20	3/12/21	2/22/22	2/21/23	2/28/24	-	-

¹MYR in Million²MYR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Supercomnet Technologies

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.57 MYR

Average target price

1.49 MYR

Spread / Average Target

-5.10%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Wires & Cables

	1st Jan change	Capi.
SUPERCOMNET TECHNOLOGIES	+27.87%	269M
PRYSMIAN S.P.A.	+24.02%	14.91B
NEXANS	+28.20%	4.68B
WALSIN LIHWA CORPORATION	-4.53%	4.57B
ENCORE WIRE CORPORATION	+31.47%	4.44B
KEI INDUSTRIES LIMITED	+23.21%	4.32B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	+3.13%	4.19B
RIYADH CABLES GROUP COMPANY	+2.16%	3.77B
LS CORP.	+48.18%	2.74B
R R KABEL LIMITED	+5.26%	2.24B

Wires & Cables