Financials Tashin Holdings

Equities

TASHIN

MYQ0211OO001

Iron & Steel

End-of-day quote BURSA MALAYSIA 03:30:00 15/05/2024 am IST 5-day change 1st Jan Change
0.395 MYR -1.25% Intraday chart for Tashin Holdings +2.60% +6.76%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 99.46 144.8 176.2 132.6 129.1
Enterprise Value (EV) 1 97.79 127.6 154.2 149.9 145.5
P/E ratio 238 x 15.6 x 2.81 x 10.1 x 20.9 x
Yield - 1.2% 9.9% 5.26% 4.05%
Capitalization / Revenue 0.42 x 0.61 x 0.45 x 0.31 x 0.36 x
EV / Revenue 0.41 x 0.53 x 0.4 x 0.35 x 0.4 x
EV / EBITDA 21.6 x 9.33 x 1.76 x 6.42 x 9.54 x
EV / FCF -3.57 x 9.96 x 44.7 x -5.03 x 26.1 x
FCF Yield -28% 10% 2.24% -19.9% 3.83%
Price to Book 0.53 x 0.73 x 0.69 x 0.51 x 0.5 x
Nbr of stocks (in thousands) 3,48,991 3,48,991 3,48,991 3,48,991 3,48,991
Reference price 2 0.2850 0.4150 0.5050 0.3800 0.3700
Announcement Date 11/06/20 30/04/21 29/04/22 28/04/23 30/04/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 260.5 238.2 239.1 388.7 434.3 362.5
EBITDA 1 15.78 4.525 13.68 87.52 23.35 15.25
EBIT 1 12.11 1.443 10.69 84.29 19.73 11.24
Operating Margin 4.65% 0.61% 4.47% 21.69% 4.54% 3.1%
Earnings before Tax (EBT) 1 14.83 1.492 12.02 84.2 17.31 9.291
Net income 1 11.28 0.3984 9.268 62.62 13.12 6.166
Net margin 4.33% 0.17% 3.88% 16.11% 3.02% 1.7%
EPS 2 0.0323 0.001196 0.0266 0.1794 0.0376 0.0177
Free Cash Flow 1 17.69 -27.4 12.81 3.449 -29.78 5.568
FCF margin 6.79% -11.51% 5.36% 0.89% -6.86% 1.54%
FCF Conversion (EBITDA) 112.14% - 93.63% 3.94% - 36.51%
FCF Conversion (Net income) 156.85% - 138.23% 5.51% - 90.3%
Dividend per Share 2 0.1250 - 0.005000 0.0500 0.0200 0.0150
Announcement Date 25/06/19 11/06/20 30/04/21 29/04/22 28/04/23 30/04/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3.34 - - - 17.3 16.4
Net Cash position 1 - 1.67 17.2 22.1 - -
Leverage (Debt/EBITDA) 0.2114 x - - - 0.741 x 1.077 x
Free Cash Flow 1 17.7 -27.4 12.8 3.45 -29.8 5.57
ROE (net income / shareholders' equity) 7.51% 0.23% 4.81% 27.6% 5.1% 2.39%
ROA (Net income/ Total Assets) 3.26% 0.4% 2.66% 16.2% 3.17% 1.97%
Assets 1 345.6 100.8 348.9 385.6 413.5 313.7
Book Value Per Share 2 0.4500 0.5400 0.5700 0.7300 0.7400 0.7400
Cash Flow per Share 2 0.0400 0.1100 0.1200 0.2100 0.1500 0.0700
Capex 1 1.43 0.78 1.48 5.84 56.5 3.75
Capex / Sales 0.55% 0.33% 0.62% 1.5% 13% 1.03%
Announcement Date 25/06/19 11/06/20 30/04/21 29/04/22 28/04/23 30/04/24
1MYR in Million2MYR
Estimates
  1. Stock Market
  2. Equities
  3. TASHIN Stock
  4. Financials Tashin Holdings
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW