End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
1.64 MYR | 0.00% | -5.20% | +81.22% |
Valuation
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 286.4 | 232.2 | 717.2 | 490.2 | 361.2 | 846.2 | - | - |
Enterprise Value (EV) 1 | 286.4 | 232.2 | 717.2 | 490.2 | 361.2 | 487.6 | 846.2 | 846.2 |
P/E ratio | 10.8 x | 9.98 x | 32 x | 28.9 x | 25.6 x | 14.5 x | 20.5 x | 20.5 x |
Yield | 3.6% | 3.89% | 1.26% | 1.84% | 2.5% | 1.16% | 1.16% | 1.16% |
Capitalization / Revenue | 1.22 x | 1.01 x | 3.02 x | 1.54 x | 0.96 x | 1.11 x | 1.5 x | 1.41 x |
EV / Revenue | 1.22 x | 1.01 x | 3.02 x | 1.54 x | 0.96 x | 1.11 x | 1.5 x | 1.41 x |
EV / EBITDA | 6.91 x | 6.3 x | 18.3 x | - | 13.7 x | 9.09 x | 14.1 x | 13.4 x |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | 1.4 x | 1.09 x | 3.16 x | - | 1.52 x | 3.28 x | 2.83 x | 2.69 x |
Nbr of stocks (in thousands) | 516,000 | 516,000 | 516,000 | 516,000 | 516,000 | 516,000 | - | - |
Reference price 2 | 0.5550 | 0.4500 | 1.390 | 0.9500 | 0.7000 | 1.640 | 1.640 | 1.640 |
Announcement Date | 19-05-28 | 20-06-25 | 21-05-25 | 22-05-24 | 23-05-25 | 24-05-28 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 234.8 | 230.1 | 237.3 | 317.8 | 377.7 | 440.3 | 563.4 | 598.6 |
EBITDA 1 | 41.42 | 36.87 | 39.15 | - | 26.34 | 53.63 | 60 | 63 |
EBIT 1 | 37.04 | 32.83 | 34.08 | 25.94 | 21.06 | 48.15 | 48.65 | 64.5 |
Operating Margin | 15.77% | 14.26% | 14.36% | 8.16% | 5.58% | 10.94% | 8.64% | 10.77% |
Earnings before Tax (EBT) 1 | 36.62 | 32.43 | 33.74 | 25.71 | 20.87 | 47.85 | 56 | 59 |
Net income 1 | 26.58 | 23.26 | 22.46 | 16.98 | 14.08 | 33.64 | 41 | 43 |
Net margin | 11.32% | 10.1% | 9.46% | 5.34% | 3.73% | 7.64% | 7.28% | 7.18% |
EPS 2 | 0.0515 | 0.0451 | 0.0435 | 0.0329 | 0.0273 | 0.0652 | 0.0800 | 0.0800 |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | 0.0200 | 0.0175 | 0.0175 | 0.0175 | 0.0175 | 0.0190 | 0.0190 | 0.0190 |
Announcement Date | 19-05-28 | 20-06-25 | 21-05-25 | 22-05-24 | 23-05-25 | 24-05-28 | - | - |
Balance Sheet Analysis
Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 13.5% | 11.2% | 10.2% | 7.19% | 5.94% | 12.2% | 15.9% | 14% |
ROA (Net income/ Total Assets) | 8.46% | 7.37% | 6.68% | 4.8% | - | - | - | - |
Assets 1 | 314.1 | 315.7 | 336.3 | 353.8 | - | - | - | - |
Book Value Per Share 2 | 0.4000 | 0.4100 | 0.4400 | - | 0.4600 | 0.5000 | 0.5800 | 0.6100 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 0.54 | 23.4 | 5.98 | - | 1.23 | 1.9 | 1.8 | 1.8 |
Capex / Sales | 0.23% | 10.18% | 2.52% | - | 0.32% | 0.45% | 0.32% | 0.3% |
Announcement Date | 19-05-28 | 20-06-25 | 21-05-25 | 22-05-24 | 23-05-25 | 24-05-28 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+81.22% | 179M | |
+34.86% | 75.52B | |
+9.80% | 56.97B | |
+15.32% | 45.16B | |
-2.68% | 40.73B | |
+19.54% | 19.33B | |
+8.11% | 17.25B | |
-0.80% | 12.03B | |
-36.53% | 8.64B | |
+18.10% | 7.12B |
- Stock Market
- Equities
- BMGREEN Stock
- Financials Boilermech Holdings