MY E.G. SERVICES |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.04 MYR | +4.52% |
|
-2.80% | +27.61% |
| 06-25 | My E.G. Services Berhad Approves Final Single-Tier Dividend for the FY2023 | CI |
| 05-30 | MY E.G. Services' Profit Jumps 47% in Q1 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,826 | 6,947 | 7,914 | 6,471 | 6,080 | 7,757 | - | - |
| Enterprise Value (EV) 1 | 3,926 | 6,878 | 7,986 | 6,838 | 6,842 | 8,218 | 7,977 | 7,695 |
| P/E ratio | 12.6 x | 24.9 x | 25.5 x | 17.1 x | 12.3 x | 13.1 x | 12.2 x | 11.3 x |
| Yield | 1.82% | 1.15% | 1.2% | 1.63% | 2.37% | 2.13% | 2.36% | 2.66% |
| Capitalization / Revenue | 6.42 x | 13.1 x | 10.9 x | 9.94 x | 7.85 x | 8.16 x | 7.6 x | 7.2 x |
| EV / Revenue | 6.59 x | 12.9 x | 11 x | 10.5 x | 8.84 x | 8.65 x | 7.82 x | 7.14 x |
| EV / EBITDA | 11.6 x | 22.3 x | 21.4 x | 16.1 x | 11.7 x | 11.7 x | 10.6 x | 9.53 x |
| EV / FCF | 40.9 x | 39.7 x | -157 x | 46.6 x | 13.7 x | 23 x | 14.8 x | 12.2 x |
| FCF Yield | 2.44% | 2.52% | -0.64% | 2.15% | 7.27% | 4.34% | 6.76% | 8.17% |
| Price to Book | 5.42 x | 5.85 x | 5.01 x | 3.42 x | 2.75 x | 2.89 x | 2.56 x | 2.17 x |
| Nbr of stocks (in thousands) | 6,956,676 | 7,236,530 | 7,396,617 | 7,437,976 | 7,459,543 | 7,459,056 | - | - |
| Reference price 2 | 0.5500 | 0.9600 | 1.070 | 0.8700 | 0.8150 | 1.040 | 1.040 | 1.040 |
| Announcement Date | 27/02/20 | 03/03/21 | 25/02/22 | 27/02/23 | 28/02/24 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 595.9 | 532.1 | 724.4 | 651.2 | 774.3 | 950.4 | 1,020 | 1,078 |
| EBITDA 1 | 339.3 | 309 | 373.7 | 425.1 | 585.7 | 699.6 | 753 | 807.5 |
| EBIT 1 | 305.1 | 277.3 | 326 | 364.8 | 524.3 | 632.4 | 674.4 | 720.2 |
| Operating Margin | 51.2% | 52.12% | 45% | 56.02% | 67.72% | 66.54% | 66.1% | 66.83% |
| Earnings before Tax (EBT) 1 | 308.1 | 268.3 | 320.8 | 404.4 | 488.3 | 597.6 | 641.1 | 696.5 |
| Net income 1 | 304.6 | 268.2 | 316 | 398.7 | 487.7 | 591 | 633.7 | 688.3 |
| Net margin | 51.12% | 50.4% | 43.62% | 61.23% | 62.98% | 62.18% | 62.11% | 63.86% |
| EPS 2 | 0.0435 | 0.0385 | 0.0420 | 0.0510 | 0.0660 | 0.0793 | 0.0850 | 0.0922 |
| Free Cash Flow 1 | 95.91 | 173.1 | -50.99 | 146.7 | 497.6 | 356.6 | 539.1 | 628.8 |
| FCF margin | 16.09% | 32.53% | -7.04% | 22.54% | 64.27% | 37.53% | 52.84% | 58.34% |
| FCF Conversion (EBITDA) | 28.27% | 56.01% | - | 34.52% | 84.96% | 50.98% | 71.59% | 77.87% |
| FCF Conversion (Net income) | 31.48% | 64.55% | - | 36.81% | 102.05% | 60.35% | 85.07% | 91.36% |
| Dividend per Share 2 | 0.0100 | 0.0110 | 0.0128 | 0.0142 | 0.0193 | 0.0221 | 0.0246 | 0.0277 |
| Announcement Date | 27/02/20 | 03/03/21 | 25/02/22 | 27/02/23 | 28/02/24 | - | - | - |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 |
|---|---|---|
| Net sales | - | - |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | 111.6 | 120 |
| Net margin | - | - |
| EPS 2 | 0.0150 | 0.0160 |
| Dividend per Share | - | - |
| Announcement Date | 21/08/23 | 20/11/23 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 99.8 | - | 71.3 | 367 | 763 | 460 | 219 | - |
| Net Cash position 1 | - | 69.1 | - | - | - | - | - | 62.4 |
| Leverage (Debt/EBITDA) | 0.2941 x | - | 0.1909 x | 0.8626 x | 1.302 x | 0.6578 x | 0.2913 x | - |
| Free Cash Flow 1 | 95.9 | 173 | -51 | 147 | 498 | 357 | 539 | 629 |
| ROE (net income / shareholders' equity) | 47.9% | 29% | 23.4% | 23.3% | 23.8% | 24.2% | 21.7% | 20% |
| ROA (Net income/ Total Assets) | 31.9% | 21.9% | 19.1% | 18% | 16.9% | 18.6% | 17.3% | 16.6% |
| Assets 1 | 956.1 | 1,223 | 1,651 | 2,212 | 2,883 | 3,177 | 3,663 | 4,146 |
| Book Value Per Share 2 | 0.1000 | 0.1600 | 0.2100 | 0.2500 | 0.3000 | 0.3600 | 0.4100 | 0.4800 |
| Cash Flow per Share 2 | 0.0200 | 0.0400 | 0.0200 | 0.0400 | 0.0700 | 0.0900 | 0.0900 | 0.0900 |
| Capex 1 | 53.2 | 134 | 164 | 156 | 5.42 | 140 | 85 | 35 |
| Capex / Sales | 8.92% | 25.21% | 22.58% | 23.97% | 0.7% | 14.73% | 8.33% | 3.25% |
| Announcement Date | 27/02/20 | 03/03/21 | 25/02/22 | 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
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
1.04
MYR
Average target price
1.301
MYR
Spread / Average Target
+25.14%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +27.61% | 1.65B | |
| -12.46% | 192B | |
| +1.86% | 166B | |
| +5.53% | 159B | |
| +6.62% | 102B | |
| +51.48% | 94.12B | |
| +17.14% | 85.34B | |
| 0.00% | 76.53B | |
| -1.70% | 47B | |
| -37.58% | 41.59B |
- Stock Market
- Equities
- MYEG Stock
- Financials My E.G. Services
