Financials Oriental Holdings

Equities

ORIENT

MYL4006OO002

Auto Vehicles, Parts & Service Retailers

End-of-day quote BURSA MALAYSIA 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
6.81 MYR +0.29% Intraday chart for Oriental Holdings +0.29% +7.58%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 4,063 3,828 4,063 3,393 3,257 4,212
Enterprise Value (EV) 1 1,816 1,487 1,731 848.1 338.3 888.8
P/E ratio 10.3 x 7.51 x 11.5 x 30.3 x 10.1 x 8.45 x
Yield 3.05% 3.24% 3.05% 2.56% 7.62% 5.89%
Capitalization / Revenue 0.64 x 0.6 x 0.79 x 1.01 x 1 x 1.1 x
EV / Revenue 0.29 x 0.23 x 0.34 x 0.25 x 0.1 x 0.23 x
EV / EBITDA 2.79 x 2.09 x 2.85 x 2.46 x 0.48 x 0.96 x
EV / FCF 3.95 x 4.88 x 9.66 x 3.88 x 0.78 x 3.02 x
FCF Yield 25.3% 20.5% 10.4% 25.8% 128% 33.1%
Price to Book 0.67 x 0.58 x 0.61 x 0.52 x 0.48 x 0.61 x
Nbr of stocks (in thousands) 620,362 620,362 620,362 620,362 620,362 620,362
Reference price 2 6.550 6.170 6.550 5.470 5.250 6.790
Announcement Date 4/30/18 4/30/19 6/23/20 5/19/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 6,329 6,381 5,162 3,364 3,266 3,827
EBITDA 1 649.8 710.1 608.2 344.7 704.5 926.9
EBIT 1 512.9 571.9 468.8 212.9 564.9 785
Operating Margin 8.1% 8.96% 9.08% 6.33% 17.29% 20.51%
Earnings before Tax (EBT) 1 518.9 596.7 458.9 107.9 606.8 820.2
Net income 1 395 509.8 352.6 112.1 321 498.4
Net margin 6.24% 7.99% 6.83% 3.33% 9.83% 13.02%
EPS 2 0.6368 0.8218 0.5684 0.1807 0.5174 0.8034
Free Cash Flow 1 459.9 305 179.2 218.8 432.1 294.4
FCF margin 7.27% 4.78% 3.47% 6.5% 13.23% 7.69%
FCF Conversion (EBITDA) 70.77% 42.95% 29.47% 63.48% 61.34% 31.76%
FCF Conversion (Net income) 116.43% 59.82% 50.83% 195.14% 134.64% 59.07%
Dividend per Share 2 0.2000 0.2000 0.2000 0.1400 0.4000 0.4000
Announcement Date 4/30/18 4/30/19 6/23/20 5/19/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 2,247 2,340 2,332 2,545 2,919 3,324
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 460 305 179 219 432 294
ROE (net income / shareholders' equity) 6.12% 6.43% 4.72% 0.99% 6.62% 8.09%
ROA (Net income/ Total Assets) 3.54% 3.65% 2.89% 1.31% 3.45% 4.71%
Assets 1 11,172 13,957 12,187 8,531 9,300 10,592
Book Value Per Share 2 9.760 10.60 10.70 10.60 10.90 11.20
Cash Flow per Share 2 4.900 5.840 4.720 5.180 5.680 5.000
Capex 1 217 148 202 136 113 129
Capex / Sales 3.43% 2.32% 3.91% 4.04% 3.46% 3.36%
Announcement Date 4/30/18 4/30/19 6/23/20 5/19/21 4/29/22 4/28/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ORIENT Stock
  4. Financials Oriental Holdings