Financials Econframe

Equities

EFRAME

MYQ0227OO007

Construction Supplies & Fixtures

End-of-day quote BURSA MALAYSIA 18:00:00 2024-07-01 EDT 5-day change 1st Jan Change
0.705 MYR 0.00% Intraday chart for Econframe +2.17% -14.02%

Valuation

Fiscal Period: August 2021 2023 2024 2025 2026
Capitalization 1 149.5 289.3 255.9 - -
Enterprise Value (EV) 1 149.5 289.3 255.9 255.9 255.9
P/E ratio 28.4 x 21.6 x 13.2 x 10.4 x 8.92 x
Yield - - - - -
Capitalization / Revenue 3.65 x - 2.25 x 1.6 x 1.25 x
EV / Revenue 3.65 x - 2.25 x 1.6 x 1.25 x
EV / EBITDA 19.5 x - 9 x 6.66 x 4.73 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 2.53 x - - - -
Nbr of stocks (in thousands) 325,000 342,366 363,006 - -
Reference price 2 0.4600 0.8450 0.7050 0.7050 0.7050
Announcement Date 10/25/21 10/23/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2019 2020 2021 2023 2024 2025 2026
Net sales 1 44.09 40.62 40.98 - 113.6 160.1 205.4
EBITDA 1 - 7.844 7.652 - 28.45 38.45 54.1
EBIT 1 - 7.305 7.215 - 29.6 41.5 52.4
Operating Margin - 17.98% 17.6% - 26.04% 25.92% 25.51%
Earnings before Tax (EBT) 1 - 7.245 7.184 - 27.45 36.15 49.5
Net income 1 - 5.341 5.11 13.06 20.2 27.05 36.6
Net margin - 13.15% 12.47% - 17.77% 16.9% 17.82%
EPS 2 0.0250 0.0164 0.0162 0.0392 0.0532 0.0680 0.0790
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - - - - -
Announcement Date 2/27/20 10/26/20 10/25/21 10/23/23 - - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: August 2019 2020 2021 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 18.6% 12% - 12.3% 17.4% 42.9%
ROA (Net income/ Total Assets) - 13.2% - - - - -
Assets 1 - 40.62 - - - - -
Book Value Per Share - - 0.1800 - - - -
Cash Flow per Share - - - - - - -
Capex - - 0.17 - - - -
Capex / Sales - - 0.41% - - - -
Announcement Date 2/27/20 10/26/20 10/25/21 10/23/23 - - -
1MYR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise