Financials Mieco Chipboard

Equities

MIECO

MYL5001OO002

Forest & Wood Products

End-of-day quote BURSA MALAYSIA 06:00:00 2024-05-06 pm EDT 5-day change 1st Jan Change
0.65 MYR 0.00% Intraday chart for Mieco Chipboard 0.00% 0.00%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 131.2 149.6 475.1 550 650 650
Enterprise Value (EV) 1 374.3 379.8 669.3 657.6 752 863.3
P/E ratio -2.17 x 90.6 x -106 x 16.9 x -19.3 x -9.98 x
Yield - - - - - -
Capitalization / Revenue 0.31 x 0.35 x 1.26 x 1.48 x 1.98 x 1.81 x
EV / Revenue 0.89 x 0.89 x 1.77 x 1.76 x 2.29 x 2.41 x
EV / EBITDA 34 x 8.61 x 26 x 15.7 x 74.6 x -15.6 x
EV / FCF 13.4 x -74.2 x 16.4 x 39 x 26.5 x -7.63 x
FCF Yield 7.48% -1.35% 6.09% 2.57% 3.77% -13.1%
Price to Book 0.39 x 0.44 x 1.42 x 1.3 x 1.66 x 1.99 x
Nbr of stocks (in thousands) 840,000 840,000 840,000 1,000,000 1,000,000 1,000,000
Reference price 2 0.1562 0.1781 0.5656 0.5500 0.6500 0.6500
Announcement Date 4/30/19 6/24/20 4/28/21 4/27/22 4/28/23 4/29/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 419.8 427.3 377.3 372.8 328.3 358.9
EBITDA 1 11 44.09 25.7 41.99 10.08 -55.45
EBIT 1 -15.83 15.57 0.532 12.41 -15.9 -80.85
Operating Margin -3.77% 3.64% 0.14% 3.33% -4.84% -22.53%
Earnings before Tax (EBT) 1 -55.66 -0.513 -3.905 22.98 -30.48 -62.63
Net income 1 -60.58 1.651 -4.478 27.5 -33.72 -65.1
Net margin -14.43% 0.39% -1.19% 7.38% -10.27% -18.14%
EPS 2 -0.0721 0.001965 -0.005330 0.0326 -0.0337 -0.0651
Free Cash Flow 1 27.98 -5.119 40.75 16.87 28.38 -113.1
FCF margin 6.67% -1.2% 10.8% 4.53% 8.65% -31.52%
FCF Conversion (EBITDA) 254.46% - 158.54% 40.19% 281.48% -
FCF Conversion (Net income) - - - 61.35% - -
Dividend per Share - - - - - -
Announcement Date 4/30/19 6/24/20 4/28/21 4/27/22 4/28/23 4/29/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 243 230 194 108 102 213
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 22.1 x 5.221 x 7.553 x 2.564 x 10.12 x -3.847 x
Free Cash Flow 1 28 -5.12 40.7 16.9 28.4 -113
ROE (net income / shareholders' equity) -16.3% 0.49% -1.33% 7.25% -8.28% -18.1%
ROA (Net income/ Total Assets) -1.49% 1.36% 0.05% 1.12% -1.45% -7.78%
Assets 1 4,072 121.8 -9,102 2,450 2,328 836.7
Book Value Per Share 2 0.4000 0.4100 0.4000 0.4200 0.3900 0.3300
Cash Flow per Share 2 0.0300 0.0300 0.0100 0.0800 0.0600 0.0100
Capex 1 24.2 7.82 6.46 8.76 4.12 6.65
Capex / Sales 5.76% 1.83% 1.71% 2.35% 1.25% 1.85%
Announcement Date 4/30/19 6/24/20 4/28/21 4/27/22 4/28/23 4/29/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MIECO Stock
  4. Financials Mieco Chipboard
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW