Projected Income Statement: Texchem Resources

Forecast Balance Sheet: Texchem Resources

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 3/23/22 2/23/23 2/27/24 2/27/25 2/25/26 - - -
Estimates

Cash Flow Forecast: Texchem Resources

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 22.84 15.8 16.4 23.98 15 15 15
Change - -30.84% 3.82% 46.2% -37.45% 0% 0%
Free Cash Flow (FCF) 1 - - - - - - -
Change - - - - - - -
Announcement Date 2/23/23 2/27/24 2/27/25 2/25/26 - - -
1MYR in Million
Estimates

Forecast Financial Ratios: Texchem Resources

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - 9.21% 6.73% 7.82% 8.32% 9.13% 9.79% 10.46%
EBIT Margin (%) - 4.73% 1.3% 3.05% 3.78% 3.96% 4.44% 4.88%
EBT Margin (%) - 3.41% 1.65% 1.33% 1.88% 2.41% 3.05% 3.38%
Net margin (%) - 1.92% -1.09% 0.6% 0.32% 1.46% 1.81% 2.2%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - - - - - -
ROE - 11.44% -5.87% 3.78% 2.32% 8.5% 10.5% 12.4%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - 2% 1.59% 1.47% 2.16% 1.29% 1.23% 1.18%
CAPEX / EBITDA (%) - 21.68% 23.61% 18.77% 25.94% 14.15% 12.61% 11.28%
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 0.13 - - - 0.03 0.07 0.08
Change - - - - - - 133.33% 14.29%
Book Value Per Share 1 - 1.542 1.518 1.54 1.609 1.72 1.85 2
Change - - -1.54% 1.42% 4.47% 6.91% 7.56% 8.11%
EPS 1 0.2108 0.1828 -0.0924 0.0575 0.03 0.14 0.19 0.24
Change - -13.28% -150.55% 162.23% -47.83% 366.67% 35.71% 26.32%
Nbr of stocks (in thousands) 120,571 119,144 117,091 117,091 117,091 116,506 116,506 116,506
Announcement Date 3/23/22 2/23/23 2/27/24 2/27/25 2/25/26 - - -
1MYR
Estimates
2026 *2027 *
P/E 7.71x 5.68x
PBR 0.63x 0.58x
EV / Sales 0.11x 0.1x
Yield 2.78% 6.48%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.080MYR
Average target price
1.390MYR
Spread / Average Target
+28.70%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 8702 Stock
  4. Financials Texchem Resources