Financials Lagenda Properties

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-07-04 pm EDT			5-day change	1st Jan Change
1.23 ^MYR	+0.82%		+1.65%	-0.81%

May. 31	Lagenda Properties Berhad Announces Address Changes	CI
May. 29	Malaysian Shares Maintain Four-Day Losing Streak; Lagenda Properties Plunges 30%	MT

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	585	1,102	996.4	1,038	1,030	-	-
Enterprise Value (EV) ¹	585	1,073	996.4	1,038	1,030	1,030	1,030
P/E ratio	3.72 x	6.77 x	6.66 x	7.82 x	5.14 x	4.36 x	3.97 x
Yield	-	4.85%	5.46%	5.24%	5.53%	6.31%	7.21%
Capitalization / Revenue	-	1.32 x	1.15 x	1.23 x	0.88 x	0.77 x	0.68 x
EV / Revenue	-	1.32 x	1.15 x	1.23 x	0.88 x	0.77 x	0.68 x
EV / EBITDA	-	3.75 x	3.7 x	4.32 x	2.99 x	2.59 x	2.33 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	-	1.22 x	0.98 x	0.94 x	0.95 x	0.82 x	0.72 x
Nbr of stocks (in thousands)	483,489	822,431	837,327	837,327	837,327	-	-
Reference price ²	1.210	1.340	1.190	1.240	1.230	1.230	1.230
Announcement Date	2/22/21	2/22/22	2/27/23	2/28/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	835.5	868.1	843.3	1,169	1,339	1,512
EBITDA ¹	-	293.5	269.4	240.6	343.9	398.2	442.5
EBIT ¹	-	291.1	266.1	235.6	336.4	390.2	435
Operating Margin	-	34.84%	30.65%	27.94%	28.78%	29.13%	28.76%
Earnings before Tax (EBT) ¹	-	277.9	250.8	217.3	292.9	341.1	394.6
Net income ¹	140.9	200.4	177.7	152.9	209	247.2	292.1
Net margin	-	23.99%	20.47%	18.14%	17.87%	18.46%	19.31%
EPS ²	0.3257	0.1978	0.1788	0.1585	0.2393	0.2823	0.3100
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0650	0.0650	0.0650	0.0680	0.0777	0.0887
Announcement Date	2/22/21	2/22/22	2/27/23	2/28/24	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	29.4	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	26.8%	18.7%	13.8%	17.1%	17.5%	17.7%
ROA (Net income/ Total Assets)	-	15.4%	-	22.3%	9.2%	9.9%	-
Assets ¹	-	1,302	-	687.2	2,271	2,497	-
Book Value Per Share ²	-	1.100	1.210	1.320	1.300	1.500	1.720
Cash Flow per Share	-	-	-	-	-	-	-
Capex ¹	-	62.1	-	18.3	21.8	26.1	-
Capex / Sales	-	7.43%	-	2.17%	1.86%	1.95%	-
Announcement Date	2/22/21	2/22/22	2/27/23	2/28/24	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.23 MYR

Average target price

2.055 MYR

Spread / Average Target

+67.07%

	1st Jan change	Capi.
LAGENDA PROPERTIES	-0.81%	219M
VONOVIA SE	-4.03%	24.4B
AKELIUS RESIDENTIAL PROPERTY AB	+10.59%	11.1B
CHINA VANKE CO., LTD.	-34.23%	10.48B
DEUTSCHE WOHNEN SE	-23.73%	7.85B
VINHOMES	-11.00%	6.59B
LEG IMMOBILIEN SE	-1.97%	6.27B
VINGROUP	-7.17%	6.06B
OPEN HOUSE GROUP CO., LTD.	+23.72%	3.79B
BRIGADE ENTERPRISES LIMITED	+49.65%	3.72B