D&O Intrinsic Valuation and Fundamental Analysis - D & O Green Technologies Bhd - Alpha Spread
D

D & O Green Technologies Bhd
KLSE:D&O

Watchlist Manager
D & O Green Technologies Bhd
KLSE:D&O
Watchlist
Price: 2.28 MYR -2.15% Market Closed
Market Cap: 2.8B MYR
Have any thoughts about
D & O Green Technologies Bhd?
Write Note

Intrinsic Value

The intrinsic value of one D&O stock under the Base Case scenario is 3.73 MYR. Compared to the current market price of 2.28 MYR, D & O Green Technologies Bhd is Undervalued by 39%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

D&O Intrinsic Value
3.73 MYR
Undervaluation 39%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
D & O Green Technologies Bhd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for D&O cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about D&O?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about D & O Green Technologies Bhd

Provide an overview of the primary business activities
of D & O Green Technologies Bhd.

What unique competitive advantages
does D & O Green Technologies Bhd hold over its rivals?

What risks and challenges
does D & O Green Technologies Bhd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for D & O Green Technologies Bhd.

Provide P/S
for D & O Green Technologies Bhd.

Provide P/E
for D & O Green Technologies Bhd.

Provide P/OCF
for D & O Green Technologies Bhd.

Provide P/FCFE
for D & O Green Technologies Bhd.

Provide P/B
for D & O Green Technologies Bhd.

Provide EV/S
for D & O Green Technologies Bhd.

Provide EV/GP
for D & O Green Technologies Bhd.

Provide EV/EBITDA
for D & O Green Technologies Bhd.

Provide EV/EBIT
for D & O Green Technologies Bhd.

Provide EV/OCF
for D & O Green Technologies Bhd.

Provide EV/FCFF
for D & O Green Technologies Bhd.

Provide EV/IC
for D & O Green Technologies Bhd.

What are the Revenue projections
for D & O Green Technologies Bhd?

How accurate were the past Revenue estimates
for D & O Green Technologies Bhd?

What are the Net Income projections
for D & O Green Technologies Bhd?

How accurate were the past Net Income estimates
for D & O Green Technologies Bhd?

What are the EPS projections
for D & O Green Technologies Bhd?

How accurate were the past EPS estimates
for D & O Green Technologies Bhd?

What are the EBIT projections
for D & O Green Technologies Bhd?

How accurate were the past EBIT estimates
for D & O Green Technologies Bhd?

Compare the revenue forecasts
for D & O Green Technologies Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of D & O Green Technologies Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of D & O Green Technologies Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of D & O Green Technologies Bhd compared to its peers.

Compare the P/E ratios
of D & O Green Technologies Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing D & O Green Technologies Bhd with its peers.

Analyze the financial leverage
of D & O Green Technologies Bhd compared to its main competitors.

Show all profitability ratios
for D & O Green Technologies Bhd.

Provide ROE
for D & O Green Technologies Bhd.

Provide ROA
for D & O Green Technologies Bhd.

Provide ROIC
for D & O Green Technologies Bhd.

Provide ROCE
for D & O Green Technologies Bhd.

Provide Gross Margin
for D & O Green Technologies Bhd.

Provide Operating Margin
for D & O Green Technologies Bhd.

Provide Net Margin
for D & O Green Technologies Bhd.

Provide FCF Margin
for D & O Green Technologies Bhd.

Show all solvency ratios
for D & O Green Technologies Bhd.

Provide D/E Ratio
for D & O Green Technologies Bhd.

Provide D/A Ratio
for D & O Green Technologies Bhd.

Provide Interest Coverage Ratio
for D & O Green Technologies Bhd.

Provide Altman Z-Score Ratio
for D & O Green Technologies Bhd.

Provide Quick Ratio
for D & O Green Technologies Bhd.

Provide Current Ratio
for D & O Green Technologies Bhd.

Provide Cash Ratio
for D & O Green Technologies Bhd.

What is the historical Revenue growth
over the last 5 years for D & O Green Technologies Bhd?

What is the historical Net Income growth
over the last 5 years for D & O Green Technologies Bhd?

What is the current Free Cash Flow
of D & O Green Technologies Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for D & O Green Technologies Bhd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
D & O Green Technologies Bhd

Current Assets 1.1B
Cash & Short-Term Investments 232.3m
Receivables 257.8m
Other Current Assets 599.7m
Non-Current Assets 679.6m
Long-Term Investments 52m
PP&E 562.5m
Intangibles 64.7m
Other Non-Current Assets 265k
Current Liabilities 630.2m
Accounts Payable 266.2m
Short-Term Debt 269.4m
Other Current Liabilities 94.5m
Non-Current Liabilities 234.9m
Long-Term Debt 152.5m
Other Non-Current Liabilities 82.4m
Efficiency

Earnings Waterfall
D & O Green Technologies Bhd

Revenue
1.1B MYR
Cost of Revenue
-870.4m MYR
Gross Profit
251m MYR
Operating Expenses
-155.4m MYR
Operating Income
95.6m MYR
Other Expenses
-34m MYR
Net Income
61.6m MYR

Free Cash Flow Analysis
D & O Green Technologies Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

D&O Profitability Score
Profitability Due Diligence

D & O Green Technologies Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive Revenue Growth Forecast
Positive Gross Profit
Positive 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
46/100
Profitability
Score

D & O Green Technologies Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

D&O Solvency Score
Solvency Due Diligence

D & O Green Technologies Bhd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
57/100
Solvency
Score

D & O Green Technologies Bhd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

D&O Price Targets Summary
D & O Green Technologies Bhd

There are no price targets for D&O.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for D&O?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for D&O 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?

Shareholder Yield
Want to learn more about D&O dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

D&O Price
D & O Green Technologies Bhd

1M 1M
-31%
6M 6M
-29%
1Y 1Y
-35%
3Y 3Y
-61%
5Y 5Y
+293%
10Y 10Y
+697%
Annual Price Range
2.28
52w Low
1.99
52w High
5.985
Price Metrics
Average Annual Return 85.24%
Standard Deviation of Annual Returns 89.55%
Max Drawdown -67%
Shares Statistics
Market Capitalization 2.8B MYR
Shares Outstanding 1 239 460 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

D & O Green Technologies Bhd

Country

Malaysia

Industry

Semiconductors

Market Cap

2.8B MYR

Dividend Yield

0.13%

Description

D&O Green Technologies Bhd.is an investment holding company, which engages in the provision of management services and the production of semiconductor components, electronic devices, and machineries. The company is headquartered in Malacca, Melaka and currently employs 2,733 full-time employees. The company went IPO on 2004-12-28. The firm is a one-stop smart solution platform for lighting application. The Company, through its subsidiary, Dominant Opto Technologies Sdn Bhd, is a global automotive light emitting diodes (LED) manufacturers that offer a range of color spectrum and brightness intensity, catering for both interior applications, such as instrument cluster, infotainment system, climate control, switches and ambient lighting, and exterior applications, such as head lamp, tail lamp, rear combination lighting, brake light central and license plate lamp. Its products are sold under the brand, DOMINANT. Its products include smart embedded digital driver LED (seddLED), SpicePlus 2520, Power Right Angle DomiLED and Zero Binning. Its seddLED is an automotive smart digital LED, which comprises an integrated circuit (IC) and LED embedded in a single package.

Contact

MELAKA
MALACCA
Lot 6, Batu Berendam Free, Trade Zone Phase III
+6062833566
www.do.com.my

IPO

2004-12-28

Employees

2 733

Officers

See Also

Discover More
What is the Intrinsic Value of one D&O stock?

The intrinsic value of one D&O stock under the Base Case scenario is 3.73 MYR.

Is D&O stock undervalued or overvalued?

Compared to the current market price of 2.28 MYR, D & O Green Technologies Bhd is Undervalued by 39%.

Back to Top