Stock HAPSENG HAP SENG CONSOLIDATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hap Seng Consolidated

Equities

HAPSENG

MYL3034OO005

Consumer Goods Conglomerates

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-05-14 pm EDT 		5-day change 1st Jan Change
4.41 MYR -0.45% Intraday chart for Hap Seng Consolidated -1.56% -3.08%
Feb. 28 Hap Seng Consolidated Berhad Reports Impairment and Written Off on Property, Plant and Equipment for the Fourth Quarter Ended December 31, 2023 CI
Feb. 28 Hap Seng Consolidated Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 24,523 24,847 21,411 19,170 15,934 11,328
Enterprise Value (EV) 1 28,311 29,025 24,981 22,540 20,282 14,824
P/E ratio 21.4 x 21.4 x 28.5 x 21.3 x 16.8 x 14.2 x
Yield 3.55% 3.51% 2.91% 4.55% 4.69% 5.49%
Capitalization / Revenue 3.93 x 3.5 x 3.66 x 3.19 x 2.24 x 1.86 x
EV / Revenue 4.53 x 4.09 x 4.27 x 3.75 x 2.85 x 2.44 x
EV / EBITDA 28.1 x 22 x 18 x 13.1 x 17.1 x 17.5 x
EV / FCF -101 x 35.4 x 35 x 14.4 x 30.4 x 19.2 x
FCF Yield -0.99% 2.83% 2.86% 6.93% 3.29% 5.21%
Price to Book 3.49 x 3.39 x 2.86 x 2.55 x 2.08 x 1.44 x
Nbr of stocks (in thousands) 2,489,672 2,489,670 2,489,670 2,489,670 2,489,670 2,489,670
Reference price 2 9.850 9.980 8.600 7.700 6.400 4.550
Announcement Date 4/30/19 5/29/20 4/27/21 4/28/22 4/27/23 4/30/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 6,247 7,096 5,850 6,013 7,110 6,086
EBITDA 1 1,008 1,322 1,390 1,724 1,186 846.5
EBIT 1 829 1,159 1,240 1,591 1,044 685.1
Operating Margin 13.27% 16.33% 21.19% 26.46% 14.69% 11.26%
Earnings before Tax (EBT) 1 1,394 1,477 1,107 1,450 1,330 1,102
Net income 1 1,146 1,163 750.2 900.4 950.7 800.3
Net margin 18.34% 16.39% 12.82% 14.98% 13.37% 13.15%
EPS 2 0.4601 0.4671 0.3013 0.3617 0.3818 0.3215
Free Cash Flow 1 -280 820.9 714.5 1,562 668.2 772
FCF margin -4.48% 11.57% 12.21% 25.98% 9.4% 12.68%
FCF Conversion (EBITDA) - 62.09% 51.4% 90.64% 56.35% 91.2%
FCF Conversion (Net income) - 70.59% 95.24% 173.51% 70.29% 96.46%
Dividend per Share 2 0.3500 0.3500 0.2500 0.3500 0.3000 0.2500
Announcement Date 4/30/19 5/29/20 4/27/21 4/28/22 4/27/23 4/30/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,788 4,178 3,570 3,370 4,348 3,496
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.758 x 3.16 x 2.568 x 1.955 x 3.667 x 4.13 x
Free Cash Flow 1 -280 821 714 1,562 668 772
ROE (net income / shareholders' equity) 15.4% 14.4% 9.25% 11.6% 12% 9.95%
ROA (Net income/ Total Assets) 3.6% 4.4% 4.47% 5.72% 3.61% 2.3%
Assets 1 31,781 26,444 16,768 15,732 26,314 34,866
Book Value Per Share 2 2.820 2.950 3.010 3.020 3.080 3.160
Cash Flow per Share 2 0.2500 0.4400 0.3900 0.4900 0.5800 0.9100
Capex 1 194 265 136 580 632 435
Capex / Sales 3.11% 3.74% 2.32% 9.65% 8.89% 7.15%
Announcement Date 4/30/19 5/29/20 4/27/21 4/28/22 4/27/23 4/30/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Consumer Goods Conglomerates

1st Jan change Capi.
HAP SENG CONSOLIDATED Stock Hap Seng Consolidated
-3.08% 2.34B
BERKSHIRE HATHAWAY INC. Stock Berkshire Hathaway Inc.
+14.28% 886B
INTERNATIONAL HOLDING COMPANY Stock International Holding Company
+0.03% 239B
GE AEROSPACE Stock GE Aerospace
+25.53% 175B
HONEYWELL INTERNATIONAL INC. Stock Honeywell International Inc.
-2.69% 132B
HITACHI, LTD. Stock Hitachi, Ltd.
+41.35% 85.93B
ILLINOIS TOOL WORKS INC. Stock Illinois Tool Works Inc.
-4.71% 74.41B
3M COMPANY Stock 3M Company
-7.16% 55.38B
ALPHA DHABI HOLDING Stock Alpha Dhabi Holding
-28.40% 37.46B
DANUBE AG Stock Danube AG
+14.57% 30.25B
Consumer Goods Conglomerates
  1. Stock Market
  2. Equities
  3. HAPSENG Stock
  4. Financials Hap Seng Consolidated
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW