Financials Hong Leong Industries

Equities

HLIND

MYL3301OO008

Consumer Goods Conglomerates

End-of-day quote BURSA MALAYSIA 06:00:00 2024-05-23 pm EDT 5-day change 1st Jan Change
11.8 MYR +1.90% Intraday chart for Hong Leong Industries +8.86% +28.12%

Valuation

Fiscal Period: Juni 2019 2020 2022 2023 2024 2025
Capitalization 1 3,542 2,516 2,739 2,819 3,643 -
Enterprise Value (EV) 1 3,542 2,516 2,739 1,331 3,643 3,643
P/E ratio 10.8 x 14.9 x - - 11.8 x 11 x
Yield - - - 5.8% 9.24% 5.18%
Capitalization / Revenue 1.29 x 1.09 x 1.11 x 0.83 x 1.14 x 1.12 x
EV / Revenue 1.29 x 1.09 x 1.11 x 0.83 x 1.14 x 1.12 x
EV / EBITDA 7,548,258 x 7,361,472 x - - - -
EV / FCF - 6.71 x - 6.84 x 8.29 x 8.25 x
FCF Yield - 14.9% - 14.6% 12.1% 12.1%
Price to Book 2.18 x - - 1.41 x 1.9 x 1.77 x
Nbr of stocks (in thousands) 313,993 314,102 314,442 314,625 314,625 -
Reference price 2 11.28 8.010 8.710 8.960 11.58 11.58
Announcement Date 8/29/19 8/26/20 - 10/3/23 - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2019 2020 2022 2023 2024 2025
Net sales 1 2,750 2,313 2,466 3,416 3,203 3,255
EBITDA 469.2 341.8 - - - -
EBIT 1 409.3 281.5 - 411.6 650.7 701.2
Operating Margin 14.88% 12.17% - 12.05% 20.32% 21.54%
Earnings before Tax (EBT) 1 500.8 322.8 - - 563.9 598
Net income 1 327.1 169.3 210.9 - 322.2 345.4
Net margin 11.89% 7.32% 8.55% - 10.06% 10.61%
EPS 2 1.042 0.5392 - - 0.9830 1.053
Free Cash Flow 1 - 375.2 - 412.3 439.5 441.8
FCF margin - 16.22% - 12.07% 13.72% 13.57%
FCF Conversion (EBITDA) - 109.78% - - - -
FCF Conversion (Net income) - 221.6% - - 136.41% 127.91%
Dividend per Share 2 - - - 0.5200 1.070 0.6000
Announcement Date 8/29/19 8/26/20 - 10/3/23 - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - 1,488 - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - 375 - 412 440 442
ROE (net income / shareholders' equity) 21.2% 10.2% - 14.8% 16% -
ROA (Net income/ Total Assets) 15.6% 7.73% - 11% - -
Assets 1 2,096 2,189 - - - -
Book Value Per Share 2 5.180 - - 6.350 6.100 6.550
Cash Flow per Share - - - - - -
Capex - 47.9 - - - -
Capex / Sales - 2.07% - - - -
Announcement Date 8/29/19 8/26/20 - 10/3/23 - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
11.58 MYR
Average target price
12.6 MYR
Spread / Average Target
+8.81%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. HLIND Stock
  4. Financials Hong Leong Industries