Financials Inta Bina Group

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-07-11 pm EDT			5-day change	1st Jan Change
0.505 ^MYR	-0.98%		+2.02%	+94.23%

Jun. 05	Inta Bina Unit Bags MYR170 Million Construction Deal	MT
May. 31	Inta Bina Group Berhad Announces Change of Registered Office Address	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	144.5	163.3	141.8	120.4	139.6	276.9	-	-
Enterprise Value (EV) ¹	144.5	163.3	131.9	133	104.1	278.7	290.2	283.5
P/E ratio	6.44 x	20.2 x	11.9 x	12.7 x	6.13 x	10.5 x	8.15 x	6.87 x
Yield	-	2.79%	3.77%	3.33%	5.77%	2.48%	3.96%	4.46%
Capitalization / Revenue	0.35 x	0.58 x	0.42 x	0.26 x	0.21 x	0.4 x	0.35 x	0.31 x
EV / Revenue	0.35 x	0.58 x	0.39 x	0.29 x	0.16 x	0.41 x	0.36 x	0.31 x
EV / EBITDA	-	6.63 x	4.42 x	4.68 x	2.19 x	5.3 x	4.53 x	3.8 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	535,259	535,259	535,259	535,259	536,939	548,228	-	-
Reference price ²	0.2700	0.3050	0.2650	0.2250	0.2600	0.5050	0.5050	0.5050
Announcement Date	2/25/20	2/24/21	2/21/22	2/27/23	2/26/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	411.6	280.3	336	466.3	650.1	684	799.4	904.9
EBITDA ¹	-	24.61	29.81	28.42	47.52	52.55	64.1	74.5
EBIT ¹	-	16.59	19.9	16.75	36.12	40.45	51.4	61.8
Operating Margin	-	5.92%	5.92%	3.59%	5.56%	5.91%	6.43%	6.83%
Earnings before Tax (EBT) ¹	-	12.92	17.87	13.61	31.86	39.15	50.45	60.75
Net income ¹	-	8.08	11.78	9.492	22.87	28	36.35	43.85
Net margin	-	2.88%	3.51%	2.04%	3.52%	4.09%	4.55%	4.85%
EPS ²	0.0419	0.0151	0.0222	0.0177	0.0424	0.0480	0.0620	0.0735
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.008500	0.0100	0.007500	0.0150	0.0125	0.0200	0.0225
Announcement Date	2/25/20	2/24/21	2/21/22	2/27/23	2/26/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	12.6	-	1.8	13.3	6.6
Net Cash position ¹	-	-	9.97	-	35.5	-	-	-
Leverage (Debt/EBITDA)	-	-	-	0.4434 x	-	0.0343 x	0.2075 x	0.0886 x
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	5.86%	8.22%	6.35%	14.4%	15.5%	17.6%	18.6%
ROA (Net income/ Total Assets)	-	2.31%	3.3%	2.34%	4.89%	5.1%	6.7%	7.2%
Assets ¹	-	349.9	357	405.6	467.6	549	542.5	609
Book Value Per Share	-	-	-	-	-	-	-	-
Cash Flow per Share ²	-	0.0100	0.0400	-0.0100	0.1300	-0.0300	-0.0100	-
Capex ¹	-	5.12	19.4	13.6	14	7.1	7.5	7.5
Capex / Sales	-	1.83%	5.77%	2.91%	2.16%	1.04%	0.94%	0.83%
Announcement Date	2/25/20	2/24/21	2/21/22	2/27/23	2/26/24	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.505 MYR

Average target price

0.625 MYR

Spread / Average Target

+23.76%

	1st Jan change	Capi.
INTA BINA GROUP	+94.23%	59.29M
DR HORTON	+1.16%	50.63B
PULTEGROUP, INC.	+12.70%	24.47B
DAIWA HOUSE INDUSTRY CO., LTD.	-1.50%	17.05B
SEKISUI HOUSE, LTD.	+18.49%	15.23B
TOLL BROTHERS, INC.	+19.81%	12.64B
SUMITOMO FORESTRY CO., LTD.	+35.14%	7.36B
TAYLOR WIMPEY PLC	+6.80%	7.22B
THE BERKELEY GROUP HOLDINGS PLC	+3.46%	6.65B
BARRATT DEVELOPMENTS PLC	-11.52%	6.27B