Stock BDB BINA DARULAMAN
Add to a list
To use this feature you must be a member
Log inSign up

Financials Bina Darulaman

Equities

BDB

MYL6173OO008

Construction & Engineering

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
0.395 MYR -1.25% Intraday chart for Bina Darulaman -1.25% +38.60%
May. 30 Bina Darulaman Berhad Approves First and Final Single-Tier Dividend for the Financial Year Ended 31 December 2023 CI
May. 29 Bina Darulaman Berhad Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 94.2 113.9 117 176.2 83.56 86.6
Enterprise Value (EV) 1 183.7 177.3 176.9 232 114.6 154.2
P/E ratio -2.23 x 24.2 x 22.1 x 32.7 x 14.9 x 6.84 x
Yield - - 1.95% 1.29% 1.67% 3.51%
Capitalization / Revenue 0.46 x 0.46 x 0.53 x 0.85 x 0.36 x 0.28 x
EV / Revenue 0.9 x 0.71 x 0.81 x 1.12 x 0.5 x 0.49 x
EV / EBITDA -8.03 x 7.46 x 7.73 x 12.4 x 5.48 x 7.02 x
EV / FCF 320 x 15.5 x 10.1 x 5.85 x 3.27 x -5.4 x
FCF Yield 0.31% 6.44% 9.85% 17.1% 30.6% -18.5%
Price to Book 0.21 x 0.25 x 0.25 x 0.37 x 0.18 x 0.18 x
Nbr of stocks (in thousands) 303,855 303,855 303,855 303,855 303,855 303,855
Reference price 2 0.3100 0.3750 0.3850 0.5800 0.2750 0.2850
Announcement Date 4/1/19 5/19/20 5/3/21 4/26/22 4/12/23 4/29/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 203.4 248.2 219.6 207.7 231.4 313.1
EBITDA 1 -22.88 23.76 22.88 18.71 20.93 21.98
EBIT 1 -33.12 13.96 14.54 11.73 14.61 15.12
Operating Margin -16.29% 5.62% 6.62% 5.64% 6.31% 4.83%
Earnings before Tax (EBT) 1 -39.33 6.799 8.534 7.77 9.044 14.47
Net income 1 -42.2 4.707 5.292 5.387 5.597 12.66
Net margin -20.75% 1.9% 2.41% 2.59% 2.42% 4.04%
EPS 2 -0.1389 0.0155 0.0174 0.0177 0.0184 0.0416
Free Cash Flow 1 0.5736 11.42 17.43 39.64 35.02 -28.54
FCF margin 0.28% 4.6% 7.94% 19.08% 15.13% -9.12%
FCF Conversion (EBITDA) - 48.06% 76.2% 211.86% 167.28% -
FCF Conversion (Net income) - 242.55% 329.4% 735.81% 625.61% -
Dividend per Share - - 0.007500 0.007500 0.004600 0.0100
Announcement Date 4/1/19 5/19/20 5/3/21 4/26/22 4/12/23 4/29/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 89.5 63.3 59.9 55.7 31.1 67.6
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -3.913 x 2.665 x 2.618 x 2.979 x 1.484 x 3.076 x
Free Cash Flow 1 0.57 11.4 17.4 39.6 35 -28.5
ROE (net income / shareholders' equity) -8.8% 1.02% 1.13% 1.14% 1.17% 2.58%
ROA (Net income/ Total Assets) -2.7% 1.17% 1.23% 1.01% 1.27% 1.25%
Assets 1 1,565 402.2 430.9 533.2 439.3 1,016
Book Value Per Share 2 1.510 1.520 1.540 1.550 1.560 1.600
Cash Flow per Share 2 0.1400 0.1900 0.1800 0.2000 0.2600 0.2400
Capex 1 9.72 5.01 1.09 2.49 3.91 5.62
Capex / Sales 4.78% 2.02% 0.49% 1.2% 1.69% 1.79%
Announcement Date 4/1/19 5/19/20 5/3/21 4/26/22 4/12/23 4/29/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Construction & Engineering

1st Jan change Capi.
BINA DARULAMAN Stock Bina Darulaman
+38.60% 25.7M
VINCI Stock VINCI
-6.99% 65.38B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+3.43% 60.05B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+24.51% 39.35B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+12.47% 31.06B
FERROVIAL SE Stock Ferrovial SE
+15.75% 30.47B
WSP GLOBAL INC. Stock WSP Global Inc.
+18.86% 20.22B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+9.51% 19.88B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+74.74% 17.69B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+30.17% 16.16B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. BDB Stock
  4. Financials Bina Darulaman