Financials Rexit

Equities

REXIT

MYQ0106OO003

IT Services & Consulting

End-of-day quote BURSA MALAYSIA 18:00:00 2024-04-25 EDT 5-day change 1st Jan Change
1.13 MYR +2.73% Intraday chart for Rexit +4.63% +30.64%

Valuation

Fiscal Period: Juni 2021 2022 2023 2024 2025 2026
Capitalization 1 146.4 133.4 130.8 195.7 - -
Enterprise Value (EV) 1 146.4 133.4 130.8 195.7 195.7 195.7
P/E ratio 14.8 x 14.2 x 11.9 x 16.9 x 16.3 x 15.3 x
Yield - 5.19% 5.3% 4.42% 4.51% 4.42%
Capitalization / Revenue - 5.36 x 4.89 x 6.89 x 6.57 x 6.31 x
EV / Revenue - 5.36 x 4.89 x 6.89 x 6.57 x 6.31 x
EV / EBITDA - 9.8 x 8.88 x 12.3 x 11.9 x 11.6 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book - 2.96 x 2.64 x 3.77 x 3.53 x -
Nbr of stocks (in thousands) 174,262 173,216 173,216 173,216 - -
Reference price 2 0.8400 0.7700 0.7550 1.130 1.130 1.130
Announcement Date 21-08-23 22-08-25 23-08-22 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2021 2022 2023 2024 2025 2026
Net sales 1 - 24.88 26.74 28.4 29.8 31
EBITDA 1 - 13.61 14.73 15.85 16.5 16.9
EBIT 1 - 12.37 13.62 14.6 15.25 15.6
Operating Margin - 49.73% 50.91% 51.41% 51.17% 50.32%
Earnings before Tax (EBT) 1 - 12.37 14.49 15.2 15.85 16.8
Net income 1 9.894 9.451 11.01 11.75 12.1 12.7
Net margin - 37.99% 41.16% 41.37% 40.6% 40.97%
EPS 2 0.0568 0.0543 0.0636 0.0670 0.0695 0.0740
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - 0.0400 0.0400 0.0500 0.0510 0.0500
Announcement Date 21-08-23 22-08-25 23-08-22 - - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 21.1% 23.4% 22.3% 22% -
ROA (Net income/ Total Assets) - 19.1% 21.1% 19.7% 19% -
Assets 1 - 49.54 52.22 59.64 63.68 -
Book Value Per Share 2 - 0.2600 0.2900 0.3000 0.3200 -
Cash Flow per Share 2 - - 0 0 0 -
Capex 1 - 1.15 0.49 1.65 1.65 1.4
Capex / Sales - 4.63% 1.85% 5.81% 5.54% 4.52%
Announcement Date 21-08-23 22-08-25 23-08-22 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
1.13 MYR
Average target price
0.955 MYR
Spread / Average Target
-15.49%
Consensus

Annual profits - Rate of surprise