End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
1.38 MYR | +0.73% | +3.76% | +20.00% |
04-19 | Samaiden Group Berhad Announces Resignation of Foo Jen Kah as Chief Financial Officer, Effective April 20, 2024 | CI |
03-11 | Samaiden Inks Solar Power Purchase Deal with Maxell Tohshin | MT |
Valuation
Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 262.5 | 223.3 | 381.6 | 575.4 | - | - |
Enterprise Value (EV) 1 | 262.5 | 154.9 | 347 | 535.7 | 526.8 | 575.4 |
P/E ratio | 40.6 x | 18.1 x | 39.4 x | 31.7 x | 21.4 x | 17.7 x |
Yield | - | - | 0.51% | 0.36% | 0.87% | 1.23% |
Capitalization / Revenue | - | 1.48 x | 2.23 x | 2.15 x | 1.61 x | 1.43 x |
EV / Revenue | - | 1.03 x | 2.03 x | 2 x | 1.47 x | 1.43 x |
EV / EBITDA | - | 9.12 x | 21.6 x | 21.8 x | 14.7 x | 14.1 x |
EV / FCF | - | 28.4 x | 11 x | -114 x | 16 x | 125 x |
FCF Yield | - | 3.52% | 9.07% | -0.88% | 6.26% | 0.8% |
Price to Book | - | 2.6 x | 3.9 x | 4.88 x | 4 x | 3.49 x |
Nbr of stocks (in thousands) | 350,000 | 385,007 | 387,390 | 416,920 | - | - |
Reference price 2 | 0.7500 | 0.5800 | 0.9850 | 1.380 | 1.380 | 1.380 |
Announcement Date | 21-09-27 | 22-08-30 | 23-08-30 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 76.17 | - | 150.7 | 170.8 | 267.5 | 357.5 | 402.3 |
EBITDA 1 | - | - | 16.99 | 16.07 | 24.57 | 35.9 | 40.77 |
EBIT 1 | - | - | 16.8 | 12.89 | 24.15 | 35.96 | 40.57 |
Operating Margin | - | - | 11.15% | 7.54% | 9.03% | 10.06% | 10.08% |
Earnings before Tax (EBT) 1 | - | - | 16.4 | 13.39 | 23.62 | 35.44 | 40.8 |
Net income 1 | - | 5.927 | 11.93 | 10.08 | 17.62 | 26.5 | 30.83 |
Net margin | - | - | 7.92% | 5.9% | 6.59% | 7.41% | 7.66% |
EPS 2 | 0.0292 | 0.0185 | 0.0321 | 0.0250 | 0.0435 | 0.0646 | 0.0780 |
Free Cash Flow 1 | - | - | 5.461 | 31.48 | -4.7 | 33 | 4.6 |
FCF margin | - | - | 3.62% | 18.43% | -1.76% | 9.23% | 1.14% |
FCF Conversion (EBITDA) | - | - | 32.15% | 195.83% | - | 91.92% | 11.28% |
FCF Conversion (Net income) | - | - | 45.77% | 312.28% | - | 124.53% | 14.92% |
Dividend per Share 2 | - | - | - | 0.005000 | 0.005000 | 0.0120 | 0.0170 |
Announcement Date | 20-09-28 | 21-09-27 | 22-08-30 | 23-08-30 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2024 Q2 | 2024 Q3 | 2025 Q2 |
---|---|---|---|
Net sales | - | - | - |
EBITDA | - | - | - |
EBIT 1 | - | 6.9 | - |
Operating Margin | - | - | - |
Earnings before Tax (EBT) | - | - | - |
Net income | 3.17 | - | 13.1 |
Net margin | - | - | - |
EPS | 0.007000 | - | 0.2440 |
Dividend per Share | - | - | - |
Announcement Date | 24-02-21 | - | - |
Balance Sheet Analysis
Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | 68.4 | 34.6 | 39.7 | 48.6 | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | 5.46 | 31.5 | -4.7 | 33 | 4.6 |
ROE (net income / shareholders' equity) | - | - | 17.7% | 11% | 13.9% | 17.1% | 17.9% |
ROA (Net income/ Total Assets) | - | - | 9.63% | 5.54% | 9.7% | 11% | 9.7% |
Assets 1 | - | - | 123.9 | 181.8 | 181.7 | 242 | 317.9 |
Book Value Per Share 2 | - | - | 0.2200 | 0.2500 | 0.2800 | 0.3500 | 0.4000 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | - | 0.51 | 1.84 | 1.07 | 1.07 | 1.07 |
Capex / Sales | - | - | 0.34% | 1.07% | 0.4% | 0.3% | 0.27% |
Announcement Date | 20-09-28 | 21-09-27 | 22-08-30 | 23-08-30 | - | - | - |
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. | |
---|---|---|
+20.00% | 121M | |
+1.67% | 71.03B | |
-7.49% | 53.83B | |
+25.80% | 39.74B | |
+13.93% | 31.57B | |
+4.72% | 27.28B | |
+17.96% | 21.32B | |
+76.52% | 17.87B | |
+38.22% | 17.66B | |
+14.98% | 15.39B |
- Stock Market
- Equities
- SAMAIDEN Stock
- Financials Samaiden Group