Financials Datasonic Group

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-07-04 pm EDT			5-day change	1st Jan Change
0.51 ^MYR	-0.97%		+0.99%	+20.00%

Jul. 02	Datasonic Repurchases Shares	MT
Jun. 28	Datasonic Repurchases Over 1 Million Shares	MT

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,046	1,443	1,361	1,190	1,230	1,423	-	-
Enterprise Value (EV) ¹	1,046	1,443	1,361	1,190	1,230	1,423	1,423	1,423
P/E ratio	17.4 x	306 x	132 x	15.7 x	13.4 x	14.9 x	14.3 x	17 x
Yield	3.85%	1.91%	1.26%	4.76%	-	5.69%	5.2%	3.92%
Capitalization / Revenue	4.23 x	10.4 x	9.98 x	3.45 x	3.34 x	3.64 x	3.62 x	3.96 x
EV / Revenue	4.23 x	10.4 x	9.98 x	3.45 x	3.34 x	3.64 x	3.62 x	3.96 x
EV / EBITDA	12.5 x	51.3 x	43 x	8.11 x	8.02 x	9.86 x	10.3 x	11.1 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	4.02 x	6.41 x	3.98 x	3.3 x	-	3.67 x	3.4 x	3.64 x
Nbr of stocks (in thousands)	2,682,000	2,622,805	2,865,359	2,832,550	2,796,087	2,790,066	-	-
Reference price ²	0.3900	0.5500	0.4750	0.4200	0.4400	0.5100	0.5100	0.5100
Announcement Date	6/25/20	5/27/21	5/31/22	5/26/23	5/30/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	247.5	138.4	136.4	344.7	368.3	391.4	393.2	359
EBITDA ¹	83.82	28.12	31.69	146.7	153.4	144.4	138.4	128
EBIT ¹	69.68	14.15	14.2	109.8	125.7	136.4	135.4	111
Operating Margin	28.15%	10.22%	10.41%	31.87%	34.13%	34.85%	34.42%	30.92%
Earnings before Tax (EBT) ¹	63.4	11.09	12.74	108.2	122.5	135.1	135.4	109
Net income ¹	60.32	7.302	10.24	76.37	92.26	100.2	101.6	83
Net margin	24.37%	5.28%	7.51%	22.15%	25.05%	25.62%	25.84%	23.12%
EPS ²	0.0224	0.001800	0.003600	0.0268	0.0328	0.0342	0.0358	0.0300
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0150	0.0105	0.006000	0.0200	-	0.0290	0.0265	0.0200
Announcement Date	6/25/20	5/27/21	5/31/22	5/26/23	5/30/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	23.2%	3.03%	3.61%	21.7%	-	24.6%	21.4%	20.1%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	0.1000	0.0900	0.1200	0.1300	-	0.1400	0.1500	0.1400
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	11	2.26	7.32	3.87	-	16	45	10
Capex / Sales	4.44%	1.63%	5.37%	1.12%	-	4.09%	11.44%	2.79%
Announcement Date	6/25/20	5/27/21	5/31/22	5/26/23	5/30/24	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

B-

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.51 MYR

Average target price

0.6312 MYR

Spread / Average Target

+23.77%

	1st Jan change	Capi.
DATASONIC GROUP	+20.00%	305M
ACCENTURE PLC	-14.19%	192B
TATA CONSULTANCY SERVICES LTD.	+5.76%	174B
IBM	+6.96%	161B
AUTOMATIC DATA PROCESSING, INC.	+1.09%	96.97B
CROWDSTRIKE HOLDINGS, INC.	+52.62%	94.22B
RELX PLC	+15.27%	85.18B
INFOSYS LIMITED	+6.78%	81.86B
HCL TECHNOLOGIES LIMITED	+3.64%	49.37B
SNOWFLAKE INC.	-27.28%	47.84B