Financials Khind Holdings

Equities

KHIND

MYL7062OO002

Electrical Components & Equipment

End-of-day quote BURSA MALAYSIA Other stock markets 03:30:00 10/05/2024 am IST			5-day change	1st Jan Change
2.75 ^MYR	0.00%		+3.77%	+7.42%

29/04	Khind Holdings Berhad Announces Retirement of Tan Lee Koon as Independent and Non Executive Member of Risk Committee Effective May 29, 2024	CI
29/04	Khind Holdings Berhad Announces Retirement of Tan Lee Koon, as Independent and Non Executive Member of Nomination and Remuneration Committee, Effective May 29, 2024	CI

Valuation

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	67.7	61.29	117.4	152.6	130.3	107.6
Enterprise Value (EV) ¹	123.6	105.9	143.5	195.5	143	100.9
P/E ratio	42.9 x	32.8 x	4.12 x	6.04 x	7.2 x	15 x
Yield	-	-	3.41%	1.31%	-	3.13%
Capitalization / Revenue	0.19 x	0.17 x	0.25 x	0.26 x	0.23 x	0.22 x
EV / Revenue	0.35 x	0.29 x	0.3 x	0.34 x	0.26 x	0.2 x
EV / EBITDA	9.04 x	8.53 x	3.2 x	5.02 x	4.76 x	5.47 x
EV / FCF	-22.1 x	10.7 x	6.89 x	-14.6 x	8.43 x	5 x
FCF Yield	-4.52%	9.33%	14.5%	-6.83%	11.9%	20%
Price to Book	0.52 x	0.46 x	0.75 x	0.84 x	0.63 x	0.5 x
Nbr of stocks (in thousands)	40,059	40,059	40,059	40,059	42,039	42,039
Reference price ²	1.690	1.530	2.930	3.810	3.100	2.560
Announcement Date	29/04/19	27/05/20	25/05/21	26/04/22	26/04/23	30/04/24

¹MYR in Million²MYR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Net sales ¹	348.7	363.2	479	579.2	559.6	498.8
EBITDA ¹	13.68	12.41	44.9	38.96	30.06	18.44
EBIT ¹	8.464	7.247	40.22	33.99	24.74	12.65
Operating Margin	2.43%	2%	8.4%	5.87%	4.42%	2.54%
Earnings before Tax (EBT) ¹	4.155	2.872	37.16	32.42	21.37	9.503
Net income ¹	1.578	1.866	28.51	25.28	17.54	7.16
Net margin	0.45%	0.51%	5.95%	4.36%	3.13%	1.44%
EPS ²	0.0394	0.0466	0.7117	0.6310	0.4303	0.1703
Free Cash Flow ¹	-5.589	9.875	20.82	-13.36	16.98	20.16
FCF margin	-1.6%	2.72%	4.35%	-2.31%	3.03%	4.04%
FCF Conversion (EBITDA)	-	79.57%	46.37%	-	56.47%	109.32%
FCF Conversion (Net income)	-	529.19%	73.04%	-	96.79%	281.63%
Dividend per Share	-	-	0.1000	0.0500	-	0.0800
Announcement Date	29/04/19	27/05/20	25/05/21	26/04/22	26/04/23	30/04/24

¹MYR in Million²MYR

Estimates

Balance Sheet Analysis

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Net Debt ¹	55.9	44.6	26.1	42.9	12.7	-
Net Cash position ¹	-	-	-	-	-	6.71
Leverage (Debt/EBITDA)	4.085 x	3.593 x	0.5816 x	1.1 x	0.4229 x	-
Free Cash Flow ¹	-5.59	9.87	20.8	-13.4	17	20.2
ROE (net income / shareholders' equity)	1.24%	1.38%	19.7%	14.8%	8.93%	3.36%
ROA (Net income/ Total Assets)	1.98%	1.66%	8.53%	6.24%	4.36%	2.29%
Assets ¹	79.69	112.1	334.2	405.2	402.3	312.1
Book Value Per Share ²	3.250	3.300	3.900	4.520	4.910	5.070
Cash Flow per Share ²	0.7000	0.9900	1.060	1.250	1.290	1.470
Capex ¹	3.45	1.29	3.27	3.59	4.43	2.31
Capex / Sales	0.99%	0.36%	0.68%	0.62%	0.79%	0.46%
Announcement Date	29/04/19	27/05/20	25/05/21	26/04/22	26/04/23	30/04/24

¹MYR in Million²MYR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Electric Equipment Wholesale

	1st Jan change	Capi.
KHIND HOLDINGS	+7.42%	24.39M
WESCO INTERNATIONAL, INC.	+0.79%	8.91B
BEIJER REF AB	+24.54%	7.52B
INABA DENKI SANGYO CO.,LTD.	+7.50%	1.29B
TOTECH CORPORATION	+92.45%	799M
ZHONGYEDA ELECTRIC CO., LTD.	-6.97%	664M
SENSHU ELECTRIC CO.,LTD.	+79.32%	648M
TADIRAN GROUP LTD	-0.94%	606M
SOLOMON TECHNOLOGY CORPORATION	+171.10%	555M
TACHIBANA ELETECH CO., LTD.	+7.57%	462M

Electric Equipment Wholesale

Stock Market
Equities
KHIND Stock
Financials Khind Holdings

-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.

SIGN UP NOW