KOBAY TECHNOLOGY BHD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.4 MYR | +24.35% |
|
+46.34% | +80.45% |
| 04-05 | Malaysian Shares End Week in Black; Heitech Padu's Shares Rally Nearly 22% | MT |
| 04-04 | Kobay Technology Secures MYR21 Million Banking Facilities | MT |
Valuation
| Fiscal Period: Junio | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 810.8 | 947.7 | 608.3 | 768.4 | - |
| Enterprise Value (EV) 1 | 810.8 | 942.6 | 656.2 | 820.4 | 853.6 |
| P/E ratio | 30.8 x | 18 x | 21.7 x | - | - |
| Yield | - | 1.01% | 1.05% | - | - |
| Capitalization / Revenue | - | 2,675,193 x | 1,938,073 x | - | - |
| EV / Revenue | - | 2,660,766 x | 2,090,498 x | - | - |
| EV / EBITDA | - | 11,307,329 x | 12,055,862 x | - | - |
| EV / FCF | - | -12.2 x | -30.1 x | 17.9 x | 20.2 x |
| FCF Yield | - | -8.18% | -3.32% | 5.58% | 4.94% |
| Price to Book | - | 2.54 x | 1.59 x | - | - |
| Nbr of stocks (in thousands) | 300,281 | 320,181 | 320,181 | 320,181 | - |
| Reference price 2 | 2.700 | 2.960 | 1.900 | 2.400 | 2.400 |
| Announcement Date | 21-08-26 | 22-08-18 | 23-08-29 | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | - | 354.3 | 313.9 | - | - |
| EBITDA | - | 83.36 | 54.43 | - | - |
| EBIT | - | 72 | 41.46 | - | - |
| Operating Margin | - | 20.32% | 13.21% | - | - |
| Earnings before Tax (EBT) | - | 71.93 | 39.71 | - | - |
| Net income 1 | 26.78 | 51.29 | 28.08 | 46.4 | 45.2 |
| Net margin | - | 14.48% | 8.95% | - | - |
| EPS | 0.0877 | 0.1643 | 0.0877 | - | - |
| Free Cash Flow 1 | - | -77.14 | -21.79 | 45.8 | 42.2 |
| FCF margin | - | -21.78% | -6.94% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | 98.71% | 93.36% |
| Dividend per Share | - | 0.0300 | 0.0200 | - | - |
| Announcement Date | 21-08-26 | 22-08-18 | 23-08-29 | - | - |
1MYR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: Junio | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 47.8 | 52 | 85.2 |
| Net Cash position 1 | - | 5.11 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.879 x | - | - |
| Free Cash Flow 1 | - | -77.1 | -21.8 | 45.8 | 42.2 |
| ROE (net income / shareholders' equity) | - | 14.1% | 7.54% | 10.8% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share | - | 1.160 | 1.190 | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex | - | 106 | 20.6 | - | - |
| Capex / Sales | - | 29.87% | 6.56% | - | - |
| Announcement Date | 21-08-26 | 22-08-18 | 23-08-29 | - | - |
1MYR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
2.4
MYR
Average target price
2.38
MYR
Spread / Average Target
-0.83%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +80.45% | 130M | |
| +21.45% | 8.93B | |
| +25.41% | 6.69B | |
| +18.79% | 5.08B | |
| +9.40% | 4.84B | |
| +24.25% | 4.37B | |
| -19.82% | 3.19B | |
| -27.71% | 2.69B | |
| +2.88% | 2.58B | |
| +0.85% | 2.58B |
- Stock Market
- Equities
- KOBAY Stock
- Financials Kobay Technology Bhd.