Financials Lotus KFM

Equities

LOTUS

MYL8303OO009

Food Processing

End-of-day quote BURSA MALAYSIA 03:30:00 10/05/2024 am IST 5-day change 1st Jan Change
0.19 MYR -5.00% Intraday chart for Lotus KFM -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
1MYR in Million2MYR
Estimates

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
1MYR in Million2MYR
Estimates

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
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

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