End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
1.43 MYR | -4.67% |
|
-15.88% | +102.84% |
Jun. 12 | Synergy House Secures Service Partner Deal; Shares Rise 4% | MT |
Jun. 01 | 75,000,000 Ordinary Shares of Synergy House Berhad are subject to a Lock-Up Agreement Ending on 1-JUN-2024. | CI |
Valuation
Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|
Capitalization 1 | 352.5 | 715 | - | - |
Enterprise Value (EV) 1 | 352.5 | 715 | 715 | 715 |
P/E ratio | - | 17.9 x | 14.3 x | 10.2 x |
Yield | 2.27% | 1.4% | 2.1% | 2.8% |
Capitalization / Revenue | 1.3 x | 1.9 x | 1.56 x | 1.26 x |
EV / Revenue | 1.3 x | 1.9 x | 1.56 x | 1.26 x |
EV / EBITDA | 9.15 x | 12.1 x | 9.66 x | 7.3 x |
EV / FCF | - | - | - | - |
FCF Yield | - | - | - | - |
Price to Book | 3.53 x | 5.5 x | 4.33 x | 3.33 x |
Nbr of stocks (in thousands) | 500,000 | 500,000 | - | - |
Reference price 2 | 0.7050 | 1.430 | 1.430 | 1.430 |
Announcement Date | 2/27/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | - | 270.2 | 376 | 457 | 567 |
EBITDA 1 | - | 38.54 | 59 | 74 | 98 |
EBIT 1 | - | 36.61 | 57 | 72 | 95 |
Operating Margin | - | 13.55% | 15.16% | 15.75% | 16.75% |
Earnings before Tax (EBT) 1 | - | 37.6 | 55 | 70 | 95 |
Net income 1 | 14.39 | 27.15 | 40 | 51 | 70 |
Net margin | - | 10.05% | 10.64% | 11.16% | 12.35% |
EPS 2 | 5.510 | - | 0.0800 | 0.1000 | 0.1400 |
Free Cash Flow | - | - | - | - | - |
FCF margin | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - |
Dividend per Share 2 | - | 0.0160 | 0.0200 | 0.0300 | 0.0400 |
Announcement Date | 7/8/22 | 2/27/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt | - | - | - | - | - |
Net Cash position | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | 36.9% | 35% | 34.9% | 36.8% |
ROA (Net income/ Total Assets) | - | - | - | - | - |
Assets 1 | - | - | - | - | - |
Book Value Per Share 2 | - | 0.2000 | 0.2600 | 0.3300 | 0.4300 |
Cash Flow per Share | - | - | - | - | - |
Capex 1 | - | 2.57 | 3.5 | 2 | 2 |
Capex / Sales | - | 0.95% | 0.93% | 0.44% | 0.35% |
Announcement Date | 7/8/22 | 2/27/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+102.84% | 152M | |
-13.46% | 2.32B | |
-59.23% | 1.43B | |
-17.68% | 1.09B | |
-14.75% | 905M | |
-20.04% | 616M | |
+4.66% | 544M | |
-3.15% | 367M | |
-45.50% | 302M | |
-18.96% | 299M |
- Stock Market
- Equities
- SYNERGY Stock
- Financials Synergy House