Financials T7 Global

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 23:00:00 08/05/2024 BST			5-day change	1st Jan Change
0.54 ^MYR	-0.92%		+4.85%	+22.73%

04-23	T7 Global Prices Second Tranche of Private Placement Shares	MT
04-19	T7 Global Lists First Tranche of Private Placement Shares	MT

Fiscal Period: December	2021	2022	2023	2024	2025
Capitalization ¹	258.9	244.1	326.4	424.2	-
Enterprise Value (EV) ¹	258.9	244.1	326.4	424.2	424.2
P/E ratio	-	12.1 x	10.1 x	8.71 x	5.81 x
Yield	-	-	-	-	-
Capitalization / Revenue	0.98 x	0.67 x	0.56 x	0.93 x	0.77 x
EV / Revenue	0.98 x	0.67 x	0.56 x	0.93 x	0.77 x
EV / EBITDA	-	-	-	4.33 x	2.7 x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Price to Book	-	-	1.02 x	1.08 x	0.92 x
Nbr of stocks (in thousands)	739,706	739,706	741,706	785,570	-
Reference price ²	0.3500	0.3300	0.4400	0.5400	0.5400
Announcement Date	21/02/22	27/02/23	26/02/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025
Net sales ¹	264.3	365.6	586.2	455	554
EBITDA ¹	-	-	-	98	157
EBIT	-	40.41	72.38	-	-
Operating Margin	-	11.05%	12.35%	-	-
Earnings before Tax (EBT) ¹	-	33.05	55.99	58	89
Net income ¹	10.51	20.26	33.08	45	69
Net margin	3.98%	5.54%	5.64%	9.89%	12.45%
EPS ²	-	0.0272	0.0437	0.0620	0.0930
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Announcement Date	21/02/22	27/02/23	26/02/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	7.26%	10.7%	13.3%	17.2%
ROA (Net income/ Total Assets)	-	-	-	-	-
Assets ¹	-	-	-	-	-
Book Value Per Share ²	-	-	0.4300	0.5000	0.5900
Cash Flow per Share	-	-	-	-	-
Capex	-	-	-	-	-
Capex / Sales	-	-	-	-	-
Announcement Date	21/02/22	27/02/23	26/02/24	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

0.54 MYR

Average target price

0.52 MYR

Spread / Average Target

-3.70%

	1st Jan change	Capi.
T7 GLOBAL	+22.73%	90.28M
SCHLUMBERGER LIMITED	-6.84%	68.41B
HALLIBURTON COMPANY	+3.68%	32.79B
BAKER HUGHES COMPANY	-4.10%	31.84B
TECHNIPFMC PLC	+33.22%	11.46B
WEATHERFORD INTERNATIONAL PLC	+28.15%	8.97B
NOV INC.	-5.67%	7.48B
CHAMPIONX CORPORATION	+17.15%	6.45B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	+46.32%	5.85B
TIDEWATER INC.	+48.34%	5.65B