End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.33 MYR | +3.13% | +4.76% | +13.79% |
02-28 | Brite-Tech Berhad Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
02-28 | Brite-Tech Berhad Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 73.08 | 59.22 | 55.44 | 128.5 | 85.68 | 63 |
Enterprise Value (EV) 1 | 70.35 | 60.65 | 61.06 | 137.2 | 98.61 | 84.27 |
P/E ratio | 18.3 x | 13.7 x | 9.48 x | 27.7 x | 10 x | 8.45 x |
Yield | 5.52% | 6.81% | 7.27% | 3.14% | 2.35% | 3.2% |
Capitalization / Revenue | 2.84 x | 2.23 x | 1.99 x | 5.29 x | 3.62 x | 2.45 x |
EV / Revenue | 2.73 x | 2.28 x | 2.19 x | 5.65 x | 4.16 x | 3.28 x |
EV / EBITDA | 11 x | 8.38 x | 6.91 x | 16.7 x | 7.79 x | 7.09 x |
EV / FCF | 26.5 x | -146 x | 9.89 x | 9.15 x | -141 x | 29.9 x |
FCF Yield | 3.77% | -0.69% | 10.1% | 10.9% | -0.71% | 3.34% |
Price to Book | 1.34 x | 1.02 x | 0.9 x | 1.84 x | 1.12 x | 0.76 x |
Nbr of stocks (in thousands) | 252,000 | 252,000 | 252,000 | 252,000 | 252,000 | 252,000 |
Reference price 2 | 0.2900 | 0.2350 | 0.2200 | 0.5100 | 0.3400 | 0.2500 |
Announcement Date | 30/04/18 | 30/04/19 | 12/06/20 | 10/05/21 | 29/04/22 | 28/04/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 25.76 | 26.61 | 27.86 | 24.27 | 23.69 | 25.66 |
EBITDA 1 | 6.408 | 7.239 | 8.835 | 8.201 | 12.66 | 11.89 |
EBIT 1 | 5.398 | 5.925 | 7.45 | 6.939 | 11.39 | 10.6 |
Operating Margin | 20.95% | 22.26% | 26.75% | 28.59% | 48.09% | 41.3% |
Earnings before Tax (EBT) 1 | 5.513 | 5.79 | 7.154 | 6.519 | 10.47 | 9.714 |
Net income 1 | 3.984 | 4.313 | 5.846 | 4.644 | 8.571 | 7.455 |
Net margin | 15.47% | 16.21% | 20.99% | 19.13% | 36.18% | 29.05% |
EPS 2 | 0.0158 | 0.0171 | 0.0232 | 0.0184 | 0.0340 | 0.0296 |
Free Cash Flow 1 | 2.651 | -0.4163 | 6.175 | 14.99 | -0.6972 | 2.814 |
FCF margin | 10.29% | -1.56% | 22.17% | 61.74% | -2.94% | 10.97% |
FCF Conversion (EBITDA) | 41.36% | - | 69.89% | 182.73% | - | 23.68% |
FCF Conversion (Net income) | 66.52% | - | 105.62% | 322.72% | - | 37.75% |
Dividend per Share 2 | 0.0160 | 0.0160 | 0.0160 | 0.0160 | 0.008000 | 0.008000 |
Announcement Date | 30/04/18 | 30/04/19 | 12/06/20 | 10/05/21 | 29/04/22 | 28/04/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 1.43 | 5.62 | 8.67 | 12.9 | 21.3 |
Net Cash position 1 | 2.73 | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | 0.1972 x | 0.6365 x | 1.057 x | 1.021 x | 1.79 x |
Free Cash Flow 1 | 2.65 | -0.42 | 6.17 | 15 | -0.7 | 2.81 |
ROE (net income / shareholders' equity) | 7.21% | 7.5% | 9.95% | 7.27% | 11.6% | 9.19% |
ROA (Net income/ Total Assets) | 4.92% | 4.92% | 5.34% | 4.18% | 6.08% | 5.28% |
Assets 1 | 80.98 | 87.6 | 109.4 | 111 | 141 | 141.3 |
Book Value Per Share 2 | 0.2200 | 0.2300 | 0.2400 | 0.2800 | 0.3000 | 0.3300 |
Cash Flow per Share 2 | 0.0200 | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0100 |
Capex 1 | 2.05 | 4.41 | 0.56 | 0.63 | 0.87 | 4.73 |
Capex / Sales | 7.95% | 16.59% | 2.02% | 2.58% | 3.66% | 18.42% |
Announcement Date | 30/04/18 | 30/04/19 | 12/06/20 | 10/05/21 | 29/04/22 | 28/04/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+13.79% | 17.44M | |
+17.31% | 84.27B | |
+16.38% | 60.45B | |
+14.42% | 23.23B | |
+11.17% | 10.46B | |
+15.32% | 10.29B | |
-13.32% | 5.87B | |
+12.26% | 4.42B | |
+14.10% | 4.4B | |
-8.55% | 2.9B |
- Stock Market
- Equities
- BTECH Stock
- Financials Brite-Tech