End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.19 MYR | -5.00% | -2.56% | -15.56% |
Valuation
Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 7.505 | 10.23 | 194.1 | 224.2 | 147.8 | 281.3 |
Enterprise Value (EV) 1 | 6.205 | 5.474 | 166.8 | 185.6 | 132.1 | 268.6 |
P/E ratio | -2.59 x | -2.59 x | 26.2 x | 78.6 x | 53.7 x | 115 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.19 x | 0.17 x | 3.52 x | 4.33 x | 2.24 x | 4.81 x |
EV / Revenue | 0.16 x | 0.09 x | 3.03 x | 3.59 x | 2 x | 4.59 x |
EV / EBITDA | -3.26 x | -1.98 x | 59.9 x | 43.6 x | 33.7 x | 65 x |
EV / FCF | 3.24 x | 1.22 x | -3.24 x | -38.9 x | 184 x | 36.4 x |
FCF Yield | 30.8% | 81.7% | -30.9% | -2.57% | 0.54% | 2.75% |
Price to Book | -0.29 x | -0.34 x | 4.76 x | 3.07 x | 1.94 x | 3.56 x |
Nbr of stocks (in thousands) | 68,229 | 68,229 | 7,18,975 | 10,18,975 | 10,18,975 | 10,22,794 |
Reference price 2 | 0.1100 | 0.1500 | 0.2700 | 0.2200 | 0.1450 | 0.2750 |
Announcement Date | 31/01/19 | 31/01/20 | 29/01/21 | 27/01/22 | 18/01/23 | 31/01/24 |
Income Statement Evolution (Annual data)
Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 39.01 | 58.6 | 55.1 | 51.76 | 66.08 | 58.51 |
EBITDA 1 | -1.905 | -2.771 | 2.783 | 4.259 | 3.918 | 4.135 |
EBIT 1 | -2.725 | -3.368 | 1.204 | 2.475 | 3.075 | 2.374 |
Operating Margin | -6.98% | -5.75% | 2.19% | 4.78% | 4.65% | 4.06% |
Earnings before Tax (EBT) 1 | -2.905 | -3.959 | 10.06 | 2.831 | 3.188 | 2.515 |
Net income 1 | -2.903 | -3.958 | 9.927 | 2.661 | 3.055 | 2.662 |
Net margin | -7.44% | -6.75% | 18.02% | 5.14% | 4.62% | 4.55% |
EPS 2 | -0.0425 | -0.0580 | 0.0103 | 0.002799 | 0.002700 | 0.002400 |
Free Cash Flow 1 | 1.913 | 4.474 | -51.49 | -4.767 | 0.7197 | 7.376 |
FCF margin | 4.9% | 7.63% | -93.45% | -9.21% | 1.09% | 12.61% |
FCF Conversion (EBITDA) | - | - | - | - | 18.37% | 178.39% |
FCF Conversion (Net income) | - | - | - | - | 23.56% | 277.1% |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 31/01/19 | 31/01/20 | 29/01/21 | 27/01/22 | 18/01/23 | 31/01/24 |
Balance Sheet Analysis
Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 1.3 | 4.76 | 27.3 | 38.6 | 15.6 | 12.7 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 1.91 | 4.47 | -51.5 | -4.77 | 0.72 | 7.38 |
ROE (net income / shareholders' equity) | 11.8% | 14.2% | 76.8% | 4.13% | 4.1% | 3.43% |
ROA (Net income/ Total Assets) | -11% | -8.11% | 1.29% | 1.85% | 2.19% | 1.51% |
Assets 1 | 26.3 | 48.81 | 768.1 | 143.7 | 139.4 | 176.3 |
Book Value Per Share 2 | -0.3800 | -0.4400 | 0.0600 | 0.0700 | 0.0700 | 0.0800 |
Cash Flow per Share 2 | 0.0200 | 0.0500 | 0.0500 | 0.0400 | 0.0200 | 0.0200 |
Capex 1 | 0.11 | 11.1 | 0.68 | 0.09 | 2.56 | 1 |
Capex / Sales | 0.29% | 18.93% | 1.23% | 0.17% | 3.87% | 1.7% |
Announcement Date | 31/01/19 | 31/01/20 | 29/01/21 | 27/01/22 | 18/01/23 | 31/01/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-15.56% | 41.02M | |
+1.05% | 3.27B | |
+8.68% | 1.21B | |
0.00% | 1.19B | |
+10.27% | 749M | |
+10.58% | 311M | |
+20.67% | 212M | |
+5.52% | 204M | |
+10.16% | 184M | |
+1.29% | 177M |
- Stock Market
- Equities
- LOTUS Stock
- Financials Lotus KFM