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

Financials Spritzer

Equities

SPRITZER

MYL7103OO004

Non-Alcoholic Beverages

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
2.51 MYR +0.40% Intraday chart for Spritzer -1.18% +37.16%
May. 30 Spritzer Bhd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
May. 30 Spritzer Bhd Approves the First and Final Dividend for the Financial Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 472.4 413.6 440.9 463.7 578.8 801.4 - -
Enterprise Value (EV) 1 472.4 413.6 440.9 458.1 548.6 770.2 761.7 738.4
P/E ratio 15.4 x 11.8 x 18.7 x 13.1 x 12.1 x 14.5 x 13.7 x 12.7 x
Yield 2% 2.28% 2.14% 2.82% 3.01% 2.26% 2.36% 2.52%
Capitalization / Revenue 1.26 x 1.34 x 1.33 x 1.07 x 1.18 x 1.52 x 1.43 x 1.37 x
EV / Revenue 1.26 x 1.34 x 1.33 x 1.06 x 1.12 x 1.46 x 1.36 x 1.26 x
EV / EBITDA 8.14 x - 8.82 x 6.99 x 6.11 x 8.01 x 7.5 x 6.76 x
EV / FCF -15,217,565 x - - - - - - -
FCF Yield -0% - - - - - - -
Price to Book 1.14 x - - 1.22 x 1.1 x 1.4 x 1.31 x 1.23 x
Nbr of stocks (in thousands) 314,953 314,953 314,953 313,304 316,291 319,302 - -
Reference price 2 1.500 1.313 1.400 1.480 1.830 2.510 2.510 2.510
Announcement Date 2/26/20 2/26/21 2/25/22 2/27/23 2/28/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 374.4 308.4 331 433.3 490.7 528.5 560 585
EBITDA 1 58.04 - 50 65.56 89.8 96.17 101.5 109.2
EBIT 1 42 35.2 30.87 46.06 67.54 75.6 79.73 85.2
Operating Margin 11.22% 11.41% 9.33% 10.63% 13.76% 14.3% 14.24% 14.56%
Earnings before Tax (EBT) 1 41.3 34.64 30.34 45.2 65.92 73.1 77.28 83.32
Net income 1 31.25 35.66 24.24 36.96 49.49 55.38 58.72 63.32
Net margin 8.35% 11.56% 7.32% 8.53% 10.09% 10.48% 10.49% 10.83%
EPS 2 0.0971 0.1109 0.0747 0.1133 0.1518 0.1730 0.1835 0.1975
Free Cash Flow -31.04 - - - - - - -
FCF margin -8.29% - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.0300 0.0300 0.0300 0.0417 0.0550 0.0568 0.0592 0.0632
Announcement Date 2/26/20 2/26/21 2/25/22 2/27/23 2/28/24 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3
Net sales - -
EBITDA - -
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 7.622 11.43
Net margin - -
EPS 2 0.0235 0.0348
Dividend per Share - -
Announcement Date 8/29/22 11/28/22
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 5.6 30.2 31.3 39.7 63.1
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow -31 - - - - - - -
ROE (net income / shareholders' equity) 7.77% - 5.35% 7.73% 12.9% 10.1% 9.97% 9.93%
ROA (Net income/ Total Assets) - - - 6.38% 10.2% 7.9% 8% 8.3%
Assets 1 - - - 579.5 483.7 700.9 734.1 763
Book Value Per Share 2 1.320 - - 1.210 1.670 1.800 1.910 2.040
Cash Flow per Share - - - - - - - -
Capex 1 63.6 - - 103 78 20 20 20
Capex / Sales 16.99% - - 23.72% 15.91% 3.78% 3.57% 3.42%
Announcement Date 2/26/20 2/26/21 2/25/22 2/27/23 2/28/24 - - -
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 Spritzer

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
2.51 MYR
Average target price
2.685 MYR
Spread / Average Target
+6.97%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Non-Alcoholic Beverages

1st Jan change Capi.
SPRITZER Stock Spritzer
+37.16% 172M
THE COCA-COLA COMPANY Stock The Coca-Cola Company
+8.13% 274B
KEURIG DR PEPPER INC. Stock Keurig Dr Pepper Inc.
-2.10% 44.22B
VARUN BEVERAGES LIMITED Stock Varun Beverages Limited
+28.10% 24.65B
ARCA CONTINENTAL, S.A.B. DE C.V. Stock Arca Continental, S.A.B. de C.V.
-3.49% 17.15B
CELSIUS HOLDINGS, INC. Stock Celsius Holdings, Inc.
+8.03% 13.73B
SWIRE PACIFIC LIMITED Stock Swire Pacific Limited
+8.32% 11.61B
SUNTORY BEVERAGE & FOOD LIMITED Stock Suntory Beverage & Food Limited
+19.74% 10.9B
COCA-COLA CONSOLIDATED, INC. Stock Coca-Cola Consolidated, Inc.
+16.64% 9.49B
COCA-COLA IÇECEK ANONIM SIRKETI Stock Coca-Cola Içecek Anonim Sirketi
+62.80% 6.58B
Other Non-Alcoholic Beverages
  1. Stock Market
  2. Equities
  3. SPRITZER Stock
  4. Financials Spritzer