Stock INARI INARI AMERTRON
Add to a list
To use this feature you must be a member
Log inSign up

Financials Inari Amertron

Equities

INARI

MYQ0166OO007

Semiconductors

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
3.25 MYR -3.27% Intraday chart for Inari Amertron -5.52% +7.97%
May. 24 Inari Amertron's Profit, Revenue Rise in Fiscal Q3 MT
May. 23 Inari Amertron Berhad Announces Third Interim Single Tier Dividend for the Year Ending 30 June 2024, payable on July 5, 2024 CI

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,083 5,492 10,608 9,788 10,228 12,215 - -
Enterprise Value (EV) 1 4,669 4,907 9,707 7,833 8,397 10,314 10,330 10,263
P/E ratio 26.8 x 35.1 x 32 x 24.9 x 31.6 x 36.2 x 28.9 x 25.4 x
Yield 3.25% 2.6% 2.9% 3.79% 2.99% 2.47% 3.15% 3.53%
Capitalization / Revenue 4.41 x 5.19 x 7.43 x 6.32 x 7.55 x 8.12 x 6.97 x 6.26 x
EV / Revenue 4.05 x 4.64 x 6.79 x 5.06 x 6.2 x 6.85 x 5.9 x 5.26 x
EV / EBITDA 15 x 17.8 x 21.3 x 14.3 x 18.1 x 23.6 x 19.1 x 17.1 x
EV / FCF 53.9 x 19.2 x 25 x 19.9 x 58.8 x 25.1 x 27.6 x 23.2 x
FCF Yield 1.85% 5.22% 4.01% 5.02% 1.7% 3.98% 3.62% 4.3%
Price to Book 4.55 x 4.56 x 7.73 x 3.91 x 3.93 x 4.63 x 4.58 x 4.48 x
Nbr of stocks (in thousands) 3,177,151 3,249,765 3,346,436 3,707,673 3,732,935 3,758,343 - -
Reference price 2 1.600 1.690 3.170 2.640 2.740 3.250 3.250 3.250
Announcement Date 8/28/19 8/27/20 8/6/21 8/19/22 8/29/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,153 1,058 1,429 1,548 1,354 1,505 1,752 1,952
EBITDA 1 312.2 275.9 455.7 548.2 463.1 436.2 542.1 601.7
EBIT 1 217.4 173.5 353 447.2 356.4 336.1 430.6 498.4
Operating Margin 18.85% 16.4% 24.71% 28.89% 26.32% 22.33% 24.58% 25.53%
Earnings before Tax (EBT) 1 216.2 172.4 352.2 446.1 355.8 360 457.6 518.9
Net income 1 191.7 155.8 330.5 390.9 323.5 330 414.7 464.7
Net margin 16.63% 14.72% 23.13% 25.25% 23.89% 21.93% 23.67% 23.81%
EPS 2 0.0596 0.0481 0.0991 0.1059 0.0868 0.0898 0.1123 0.1280
Free Cash Flow 1 86.54 256 388.8 393 142.9 410.7 374.2 441.8
FCF margin 7.51% 24.2% 27.21% 25.39% 10.55% 27.29% 21.36% 22.64%
FCF Conversion (EBITDA) 27.72% 92.78% 85.32% 71.69% 30.85% 94.14% 69.04% 73.42%
FCF Conversion (Net income) 45.14% 164.38% 117.64% 100.53% 44.16% 124.43% 90.23% 95.06%
Dividend per Share 2 0.0520 0.0440 0.0920 0.1000 0.0820 0.0804 0.1025 0.1148
Announcement Date 8/28/19 8/27/20 8/6/21 8/19/22 8/29/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 420.3 360.3 336.2 377 402.5 275.8 298.8 383.9 414.1 358.6 480.1 480.1 443.2 443.2
EBITDA 1 144.3 132 127 147.6 127.5 87.61 100.4 119.8 119.5 103.6 149.7 149.7 138.2 138.2
EBIT 1 116.7 103.2 108.8 120.7 101 61.65 73.04 90.4 90.53 74.58 116.5 116.5 107.6 107.6
Operating Margin 27.78% 28.65% 32.38% 32.02% 25.09% 22.35% 24.45% 23.55% 21.86% 20.8% 24.28% 24.28% 24.28% 24.28%
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income 107.3 - - - - - - - - - - - - -
Net margin 25.53% - - - - - - - - - - - - -
EPS 2 0.0288 0.0244 0.0232 - 0.0251 0.0154 0.0178 0.0227 0.0231 0.0221 0.0347 0.0347 0.0322 0.0322
Dividend per Share 0.0280 0.0220 0.0220 0.0260 0.0260 - 0.0200 0.0220 - - - - - -
Announcement Date 2/18/22 5/13/22 8/19/22 11/17/22 2/24/23 5/25/23 8/29/23 11/22/23 2/26/24 - - - - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 415 585 902 1,956 1,831 1,901 1,884 1,952
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 86.5 256 389 393 143 411 374 442
ROE (net income / shareholders' equity) 17.6% 13.4% 25.6% 20.2% 12.7% 12.7% 16% 18%
ROA (Net income/ Total Assets) 14.4% 11.1% 20.1% 16.6% 11% 11% 13.7% 15.1%
Assets 1 1,333 1,402 1,642 2,358 2,931 2,993 3,020 3,085
Book Value Per Share 2 0.3500 0.3700 0.4100 0.6800 0.7000 0.7000 0.7100 0.7300
Cash Flow per Share 2 0.0800 0.1100 0.1500 0.1400 0.0700 0.1300 0.1400 0.1600
Capex 1 184 91.6 97.7 111 113 122 118 119
Capex / Sales 15.93% 8.66% 6.84% 7.2% 8.35% 8.14% 6.76% 6.1%
Announcement Date 8/28/19 8/27/20 8/6/21 8/19/22 8/29/23 - - -
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

Ratings for Inari Amertron

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
18
Last Close Price
3.25 MYR
Average target price
3.552 MYR
Spread / Average Target
+9.28%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
INARI AMERTRON Stock Inari Amertron
+7.97% 2.59B
NVIDIA CORPORATION Stock NVIDIA Corporation
+121.31% 2,694B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY) Stock TSMC (Taiwan Semiconductor Manufacturing Company)
+38.45% 655B
BROADCOM INC. Stock Broadcom Inc.
+19.20% 616B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+13.30% 270B
QUALCOMM, INC. Stock Qualcomm, Inc.
+41.14% 228B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+14.39% 178B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+46.48% 138B
INTEL CORPORATION Stock Intel Corporation
-38.55% 131B
ARM HOLDINGS PLC Stock Arm Holdings plc
+60.37% 125B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. INARI Stock
  4. Financials Inari Amertron