Valuation Scientex

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 2024-09-18			5-day change	1st Jan Change
4.000 ^MYR	0.00%		+0.50%	+4.99%

06-24	Scientex to Pay Interim Dividend	MT
06-21	Scientex Berhad Announces Single Tier Interim Dividend for the Financial Year Ending 31 July 2024, Payable on 19 July 2024	CI

Fiscal Period: July	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,338	4,694	6,482	5,320	5,522	6,205	-	-
Change	-	8.21%	38.07%	-17.92%	3.79%	12.37%	-	-
Enterprise Value (EV)	4,338	4,694	7,366	6,306	6,199	6,205	6,205	6,205
Change	-	8.21%	56.91%	-14.39%	-1.69%	0.09%	0%	0%
P/E ratio	12.6x	12x	14.2x	13x	12.6x	11.3x	10.5x	9.72x
PBR	1.95x	1.83x	2.24x	1.72x	1.63x	1.62x	1.47x	1.32x
PEG	-	0.9x	0.8x	-1.2x	1.83x	0.4x	1.37x	1.23x
Capitalization / Revenue	1.34x	1.33x	1.77x	1.33x	1.35x	1.39x	1.3x	1.23x
EV / Revenue	0x	0x	0x	0x	0x	1.39x	1.3x	1.23x
EV / EBITDA	0x	0x	0x	0x	0x	7.22x	6.58x	6.19x
EV / EBIT	0x	0x	0x	0x	0x	8.42x	7.91x	7.47x
EV / FCF	-	-	11.9x	11.1x	9.08x	-	-	-
FCF Yield	-	-	0%	0%	0%	-	-	-
Dividend per Share ²	0.0667	0.0767	0.09	0.09	0.1	0.116	0.129	0.145
Rate of return	2.38%	2.53%	2.15%	2.62%	2.81%	2.9%	3.23%	3.63%
EPS ²	0.2222	0.2522	0.295	0.2643	0.2825	0.3543	0.3815	0.4116
Distribution rate	30%	30.4%	30.5%	34.1%	35.4%	32.7%	33.8%	35.2%
Net sales ¹	3,247	3,519	3,656	3,985	4,077	4,457	4,780	5,040
EBITDA ¹	554.1	656.9	707.2	671.8	713.5	859.5	943.6	1,003
EBIT ¹	461.8	549.5	600.3	561	589.6	737.1	784.6	830.4
Net income ¹	333.7	390.1	457.2	409.9	438.1	550.4	592.9	638.3
Net Debt	-	-	884.5	986.2	677.4	-	-	-
Reference price ²	2.807	3.033	4.180	3.430	3.560	4.000	4.000	4.000
Nbr of stocks (in thousands)	1,545,784	1,547,630	1,550,656	1,551,000	1,551,064	1,551,268	-	-
Announcement Date	19-09-26	20-09-18	21-09-29	22-09-29	23-09-20	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SCIENTEX	11.29x	-	-	+2.90%	1.46B
AMCOR PLC	16.82x	1.55x	10.68x	+4.66%	15.87B
APTARGROUP, INC.	30.69x	3.01x	14.36x	+1.15%	10.16B
BERRY GLOBAL GROUP, INC.	13.11x	1.22x	7.29x	+1.65%	7.71B
FP CORPORATION	18.99x	1.21x	8.63x	+2.02%	1.65B
TAIWAN HON CHUAN ENTERPRISE CO., LTD.	15.41x	1.88x	8.68x	+3.96%	1.49B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	11.69x	-	-	+5.09%	1.05B
EPL LIMITED	23.87x	1.95x	9.94x	+1.89%	954M
Average	17.73x	1.80x	9.93x	+2.92%	5.04B
Weighted average by Cap.	19.47x	1.88x	10.79x	+2.95%