|
Delayed
BURSA MALAYSIA
04:50:01 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 1.040 MYR | -0.95% |
|
-1.89% | -17.46% |
| 05-22 | Ibraco Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 05-22 | Ibraco Berhad Approves Final Single-Tier Dividend for the Financial Year Ended 31 December 2025 | CI |
Projected Income Statement: Ibraco
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 273.4 | 272 | 391.9 | 562.8 | 769 | 761.7 | 798.7 | 878.5 |
| Change | - | -0.49% | 44.06% | 43.63% | 36.63% | -0.95% | 4.86% | 9.99% |
| EBITDA 1 | 48.97 | 58.91 | 82.32 | 95.26 | 137.2 | 119.7 | 133.9 | 144.9 |
| Change | - | 20.29% | 39.74% | 15.72% | 44.03% | -12.76% | 11.86% | 8.22% |
| EBIT | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Interest Paid 1 | -8.846 | - | -12.94 | -15.46 | -20.16 | -27.9 | -27 | -26.2 |
| Earnings before Tax (EBT) 1 | 32.32 | 43.52 | 62.73 | 70.67 | - | 88.8 | 99.4 | 111.2 |
| Change | - | 34.69% | 44.11% | 12.66% | - | - | 11.94% | 11.87% |
| Net income 1 | 23.22 | 30.41 | 46.04 | 48.29 | - | 58 | 63.1 | 70.8 |
| Change | - | 30.95% | 51.39% | 4.89% | - | - | 8.79% | 12.2% |
| Announcement Date | 2/25/22 | 2/24/23 | 2/28/24 | 2/21/25 | 2/27/26 | - | - | - |
1MYR in Million
Estimates
Forecast Balance Sheet: Ibraco
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 2/25/22 | 2/24/23 | 2/28/24 | 2/21/25 | 2/27/26 | - | - | - |
Estimates
Cash Flow Forecast: Ibraco
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| CAPEX 1 | 12.73 | 38.63 | 30.32 | 5.866 | 19.5 | 21.9 | 23.2 |
| Change | - | - | -21.49% | -80.66% | 232.42% | 12.31% | 5.94% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 2/25/22 | 2/28/24 | 2/21/25 | 2/27/26 | - | - | - |
1MYR in Million
Estimates
Forecast Financial Ratios: Ibraco
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 17.91% | 21.66% | 21.01% | 16.92% | 17.84% | 15.71% | 16.76% | 16.49% |
| EBIT Margin (%) | - | - | - | - | - | - | - | - |
| EBT Margin (%) | 11.82% | 16% | 16.01% | 12.56% | - | 11.66% | 12.45% | 12.66% |
| Net margin (%) | 8.5% | 11.18% | 11.75% | 8.58% | - | 7.61% | 7.9% | 8.06% |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | 2.98% | 3.88% | 5.29% | 4.36% | - | 3.9% | 4.2% | 4.5% |
| ROE | 5.61% | 6.87% | 9.89% | 9.81% | 13.47% | 9.7% | 9.9% | 10.4% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 4.66% | - | 9.86% | 5.39% | 0.76% | 2.56% | 2.74% | 2.64% |
| CAPEX / EBITDA (%) | 25.99% | - | 46.92% | 31.83% | 4.28% | 16.29% | 16.36% | 16.01% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | 0.0732 | 0.0501 | 0.0308 | -0.1406 | -0.0717 | 0.1 | 0.1 | - |
| Change | - | -31.6% | -38.42% | -555.75% | 49% | 239.47% | 0% | - |
| Dividend per Share 1 | 0.02 | 0.02 | 0.035 | - | - | 0.045 | 0.045 | 0.045 |
| Change | - | 0% | 75% | - | - | - | 0% | 0% |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | 0.0425 | 0.0557 | 0.0843 | 0.0884 | 0.1324 | 0.106 | 0.116 | 0.13 |
| Change | - | 31.06% | 51.35% | 4.86% | 49.77% | -19.94% | 9.43% | 12.07% |
| Nbr of stocks (in thousands) | 546,046 | 546,046 | 546,046 | 546,046 | 546,046 | 546,046 | 546,046 | 546,046 |
| Announcement Date | 2/25/22 | 2/24/23 | 2/28/24 | 2/21/25 | 2/27/26 | - | - | - |
1MYR
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 9.81x | 8.97x |
| PBR | - | - |
| EV / Sales | 0.75x | 0.71x |
| Yield | 4.33% | 4.33% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.040MYR
Average target price
1.520MYR
Spread / Average Target
+46.15%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- 5084 Stock
- Financials Ibraco
Select your edition
All financial news and data tailored to specific country editions
