End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.46 MYR | +9.52% | +6.98% | -8.00% |
04-16 | Scanwolf Corporation Berhad Appoints Seah Ley Hong as Managing Director | CI |
04-16 | Scanwolf Corporation Berhad Announces Appointment of Teoh Wei Loong as Independent and Non Executive Director | CI |
Valuation
Fiscal Period: Junio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 23.86 | 13.84 | 23.09 | 29.92 | 135.3 | 87.46 |
Enterprise Value (EV) 1 | 48.62 | 46.22 | 55.67 | 61.3 | 156 | 110 |
P/E ratio | 41.9 x | -2.46 x | 34.6 x | -136 x | -6.96 x | -8.38 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.38 x | 0.28 x | 0.75 x | 0.61 x | 3.45 x | 2.39 x |
EV / Revenue | 0.77 x | 0.95 x | 1.8 x | 1.26 x | 3.98 x | 3.01 x |
EV / EBITDA | 8.86 x | -17.2 x | -10.7 x | 14.9 x | -11.2 x | -19.1 x |
EV / FCF | 11.2 x | -66.9 x | -271 x | -10.6 x | -9.04 x | -56.3 x |
FCF Yield | 8.94% | -1.49% | -0.37% | -9.41% | -11.1% | -1.77% |
Price to Book | 0.55 x | 0.38 x | 0.62 x | 0.81 x | 2.01 x | 1.52 x |
Nbr of stocks (in thousands) | 95,428 | 95,428 | 104,971 | 104,971 | 196,081 | 198,767 |
Reference price 2 | 0.2500 | 0.1450 | 0.2200 | 0.2850 | 0.6900 | 0.4400 |
Announcement Date | 29/10/18 | 31/10/19 | 21/10/20 | 28/10/21 | 31/10/22 | 31/10/23 |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 62.74 | 48.7 | 30.9 | 48.81 | 39.22 | 36.55 |
EBITDA 1 | 5.486 | -2.685 | -5.19 | 4.11 | -13.96 | -5.767 |
EBIT 1 | 3.896 | -4.305 | -8.12 | 1.277 | -16.8 | -8.896 |
Operating Margin | 6.21% | -8.84% | -26.28% | 2.62% | -42.85% | -24.34% |
Earnings before Tax (EBT) 1 | 1.581 | -5.792 | 1.959 | -0.2643 | -17.1 | -10.41 |
Net income 1 | 0.5346 | -5.631 | 0.6219 | -0.2172 | -17.07 | -10.39 |
Net margin | 0.85% | -11.56% | 2.01% | -0.45% | -43.54% | -28.43% |
EPS 2 | 0.005963 | -0.0590 | 0.006358 | -0.002099 | -0.0991 | -0.0525 |
Free Cash Flow 1 | 4.349 | -0.6906 | -0.2055 | -5.766 | -17.25 | -1.953 |
FCF margin | 6.93% | -1.42% | -0.66% | -11.81% | -43.99% | -5.34% |
FCF Conversion (EBITDA) | 79.28% | - | - | - | - | - |
FCF Conversion (Net income) | 813.6% | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 29/10/18 | 31/10/19 | 21/10/20 | 28/10/21 | 31/10/22 | 31/10/23 |
Balance Sheet Analysis
Fiscal Period: Junio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 24.8 | 32.4 | 32.6 | 31.4 | 20.7 | 22.6 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 4.514 x | -12.06 x | -6.277 x | 7.636 x | -1.484 x | -3.916 x |
Free Cash Flow 1 | 4.35 | -0.69 | -0.21 | -5.77 | -17.3 | -1.95 |
ROE (net income / shareholders' equity) | 1.27% | -14.5% | 1.7% | -0.58% | -32.7% | -16.7% |
ROA (Net income/ Total Assets) | 2.2% | -2.3% | -4.41% | 0.71% | -9.61% | -5.14% |
Assets 1 | 24.3 | 245.3 | -14.1 | -30.54 | 177.6 | 202.1 |
Book Value Per Share 2 | 0.4500 | 0.3800 | 0.3600 | 0.3500 | 0.3400 | 0.2900 |
Cash Flow per Share 2 | 0 | 0.0100 | 0 | 0 | 0 | 0 |
Capex 1 | 2.6 | 1.68 | 0.94 | 1.36 | 2.74 | 4.46 |
Capex / Sales | 4.15% | 3.45% | 3.06% | 2.79% | 6.98% | 12.21% |
Announcement Date | 29/10/18 | 31/10/19 | 21/10/20 | 28/10/21 | 31/10/22 | 31/10/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-8.00% | 19.44M | |
+5.97% | 105B | |
-4.19% | 63.99B | |
+51.90% | 42.95B | |
+17.44% | 39.2B | |
+6.62% | 33.01B | |
+13.00% | 20.33B | |
+15.64% | 17.29B | |
+22.55% | 15.72B | |
+7.34% | 14.72B |
- Stock Market
- Equities
- SCNWOLF Stock
- Financials Scanwolf Corporation