LAGENDA PROPERTIES |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.74 MYR | +6.10% |
|
+12.26% | +40.32% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 585 | 1,102 | 996.4 | 1,038 | 1,457 | - | - |
| Enterprise Value (EV) 1 | 585 | 1,073 | 996.4 | 1,038 | 1,457 | 1,457 | 1,457 |
| P/E ratio | 3.72 x | 6.77 x | 6.66 x | 7.82 x | 7.98 x | 6.78 x | 5.77 x |
| Yield | - | 4.85% | 5.46% | 5.24% | 4.06% | 4.6% | 5.25% |
| Capitalization / Revenue | - | 1.32 x | 1.15 x | 1.23 x | 1.29 x | 1.09 x | 0.92 x |
| EV / Revenue | - | 1.32 x | 1.15 x | 1.23 x | 1.29 x | 1.09 x | 0.92 x |
| EV / EBITDA | - | 3.75 x | 3.7 x | 4.32 x | 3.97 x | 3.36 x | 3.11 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 1.22 x | 0.98 x | 0.94 x | 1.21 x | 1.09 x | 0.96 x |
| Nbr of stocks (in thousands) | 483,489 | 822,431 | 837,327 | 837,327 | 837,327 | - | - |
| Reference price 2 | 1.210 | 1.340 | 1.190 | 1.240 | 1.740 | 1.740 | 1.740 |
| Announcement Date | 22/02/21 | 22/02/22 | 27/02/23 | 28/02/24 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 835.5 | 868.1 | 843.3 | 1,131 | 1,331 | 1,584 |
| EBITDA 1 | - | 293.5 | 269.4 | 240.6 | 367 | 433.8 | 468.7 |
| EBIT 1 | - | 291.1 | 266.1 | 235.6 | 359.5 | 424.6 | 457.3 |
| Operating Margin | - | 34.84% | 30.65% | 27.94% | 31.8% | 31.89% | 28.88% |
| Earnings before Tax (EBT) 1 | - | 277.9 | 250.8 | 217.3 | 293.4 | 347.6 | 415.4 |
| Net income 1 | 140.9 | 200.4 | 177.7 | 152.9 | 210 | 249.1 | 292.4 |
| Net margin | - | 23.99% | 20.47% | 18.14% | 18.58% | 18.71% | 18.46% |
| EPS 2 | 0.3257 | 0.1978 | 0.1788 | 0.1585 | 0.2180 | 0.2567 | 0.3013 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0650 | 0.0650 | 0.0650 | 0.0707 | 0.0800 | 0.0913 |
| Announcement Date | 22/02/21 | 22/02/22 | 27/02/23 | 28/02/24 | - | - | - |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | 29.4 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 26.8% | 18.7% | 13.8% | 15.7% | 17.4% | 18.3% |
| ROA (Net income/ Total Assets) | - | 15.4% | - | 22.3% | 8.6% | 8.9% | 9% |
| Assets 1 | - | 1,302 | - | 687.2 | 2,442 | 2,799 | 3,249 |
| Book Value Per Share 2 | - | 1.100 | 1.210 | 1.320 | 1.430 | 1.600 | 1.820 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 62.1 | - | 18.3 | 21.8 | 26.1 | - |
| Capex / Sales | - | 7.43% | - | 2.17% | 1.93% | 1.96% | - |
| Announcement Date | 22/02/21 | 22/02/22 | 27/02/23 | 28/02/24 | - | - | - |
1MYR in Million2MYR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1.74
MYR
Average target price
1.86
MYR
Spread / Average Target
+6.90%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +40.32% | 309M | |
| -1.72% | 24.72B | |
| -28.68% | 11.35B | |
| +7.97% | 10.83B | |
| -24.90% | 7.72B | |
| -7.06% | 7.15B | |
| +2.37% | 6.51B | |
| +3.25% | 7B | |
| +13.60% | 3.71B | |
| -0.95% | 3.7B |
- Stock Market
- Equities
- LAGENDA Stock
- Financials Lagenda Properties
