Bonia Corporation Bhd
KLSE:BONIA
Intrinsic Value
The intrinsic value of one BONIA stock under the Base Case scenario is 2.68 MYR. Compared to the current market price of 1.31 MYR, Bonia Corporation Bhd is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Bonia Corporation Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Bonia Corporation Bhd
Balance Sheet Decomposition
Bonia Corporation Bhd
Current Assets | 284.7m |
Cash & Short-Term Investments | 114.6m |
Receivables | 68.3m |
Other Current Assets | 101.9m |
Non-Current Assets | 430.8m |
Long-Term Investments | 110.3m |
PP&E | 243.6m |
Intangibles | 72.6m |
Other Non-Current Assets | 4.3m |
Free Cash Flow Analysis
Bonia Corporation Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Bonia Corporation Bhd
Revenue
|
388.1m
MYR
|
Cost of Revenue
|
-153.4m
MYR
|
Gross Profit
|
234.7m
MYR
|
Operating Expenses
|
-192.2m
MYR
|
Operating Income
|
42.5m
MYR
|
Other Expenses
|
-19.7m
MYR
|
Net Income
|
22.8m
MYR
|
BONIA Profitability Score
Profitability Due Diligence
Bonia Corporation Bhd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Bonia Corporation Bhd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
BONIA Solvency Score
Solvency Due Diligence
Bonia Corporation Bhd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Bonia Corporation Bhd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BONIA Price Targets Summary
Bonia Corporation Bhd
According to Wall Street analysts, the average 1-year price target for BONIA is 1.26 MYR with a low forecast of 0.98 MYR and a high forecast of 1.58 MYR.
Dividends
Current shareholder yield for BONIA is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one BONIA stock under the Base Case scenario is 2.68 MYR.
Compared to the current market price of 1.31 MYR, Bonia Corporation Bhd is Undervalued by 51%.