Financials SL Innovation Capital

Equities

SLIC

MYL03008O009

IT Services & Consulting

End-of-day quote BURSA MALAYSIA 18:00:00 2023-06-27 EDT 5-day change 1st Jan Change
0.685 MYR +71.25% Intraday chart for SL Innovation Capital -.--% -.--%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022
Capitalization 1 54.61 54.61 54.61 54.61 51.44
Enterprise Value (EV) 1 52.53 53.45 51.16 50.39 44.83
P/E ratio 30.9 x 27.6 x 29.9 x 33.6 x 13.7 x
Yield 2.33% 2.33% 1.16% - 3.7%
Capitalization / Revenue 1.74 x 1.77 x 1.59 x 2.04 x 1.49 x
EV / Revenue 1.68 x 1.74 x 1.48 x 1.89 x 1.3 x
EV / EBITDA 19.9 x 18.8 x 18.4 x 23.6 x 8.32 x
EV / FCF 94.5 x 84.8 x 18.9 x 158 x 11.2 x
FCF Yield 1.06% 1.18% 5.29% 0.63% 8.89%
Price to Book 4.71 x 4.44 x 4.05 x 3.61 x 3.03 x
Nbr of stocks (in thousands) 127,000 127,000 127,000 127,000 127,000
Reference price 2 0.4300 0.4300 0.4300 0.4300 0.4050
Announcement Date 19-04-29 20-06-03 21-05-31 22-04-29 23-04-25
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 35.74 31.31 30.78 34.45 26.71 34.53
EBITDA 1 5.284 2.634 2.847 2.773 2.131 5.39
EBIT 1 5.063 2.348 2.592 2.525 1.893 5.162
Operating Margin 14.17% 7.5% 8.42% 7.33% 7.09% 14.95%
Earnings before Tax (EBT) 1 5.536 2.924 2.808 2.879 1.826 5.102
Net income 1 4.203 1.715 1.979 1.834 1.624 3.756
Net margin 11.76% 5.48% 6.43% 5.32% 6.08% 10.88%
EPS 2 0.0331 0.0139 0.0156 0.0144 0.0128 0.0296
Free Cash Flow 1 6.69 0.556 0.6302 2.706 0.3196 3.985
FCF margin 18.72% 1.78% 2.05% 7.85% 1.2% 11.54%
FCF Conversion (EBITDA) 126.62% 21.11% 22.14% 97.57% 15% 73.93%
FCF Conversion (Net income) 159.17% 32.41% 31.84% 147.57% 19.68% 106.09%
Dividend per Share 2 0.0175 0.0100 0.0100 0.005000 - 0.0150
Announcement Date 18-04-18 19-04-29 20-06-03 21-05-31 22-04-29 23-04-25
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 1.12 2.08 1.16 3.45 4.22 6.61
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 6.69 0.56 0.63 2.71 0.32 3.98
ROE (net income / shareholders' equity) 39.9% 16.4% 16.6% 14.2% 11.4% 23.4%
ROA (Net income/ Total Assets) 13.3% 7.23% 7.83% 6.93% 5.29% 14.7%
Assets 1 31.7 23.72 25.28 26.46 30.71 25.64
Book Value Per Share 2 0.0800 0.0900 0.1000 0.1100 0.1200 0.1300
Cash Flow per Share 2 0.0200 0.0300 0.0300 0.0400 0.0500 0.0600
Capex 1 0.32 0.8 0.29 0.03 0.01 0.04
Capex / Sales 0.9% 2.54% 0.93% 0.08% 0.04% 0.13%
Announcement Date 18-04-18 19-04-29 20-06-03 21-05-31 22-04-29 23-04-25
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SLIC Stock
  4. Financials SL Innovation Capital
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW