Hextar Industries Bhd
KLSE:HEXIND
Intrinsic Value
The intrinsic value of one HEXIND stock under the Base Case scenario is 0.379 MYR. Compared to the current market price of 0.415 MYR, Hextar Industries Bhd is Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hextar Industries Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Hextar Industries Bhd
Balance Sheet Decomposition
Hextar Industries Bhd
Current Assets | 583.7m |
Cash & Short-Term Investments | 131.7m |
Receivables | 265m |
Other Current Assets | 187.1m |
Non-Current Assets | 220.5m |
PP&E | 209.8m |
Intangibles | 10.6m |
Other Non-Current Assets | 168k |
Free Cash Flow Analysis
Hextar Industries Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Hextar Industries Bhd
Revenue
|
967.8m
MYR
|
Cost of Revenue
|
-833.1m
MYR
|
Gross Profit
|
134.7m
MYR
|
Operating Expenses
|
-80.9m
MYR
|
Operating Income
|
53.8m
MYR
|
Other Expenses
|
-26m
MYR
|
Net Income
|
27.8m
MYR
|
HEXIND Profitability Score
Profitability Due Diligence
Hextar Industries Bhd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Hextar Industries Bhd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
HEXIND Solvency Score
Solvency Due Diligence
Hextar Industries Bhd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
Hextar Industries Bhd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HEXIND Price Targets Summary
Hextar Industries Bhd
Dividends
Current shareholder yield for HEXIND 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 HEXIND stock under the Base Case scenario is 0.379 MYR.
Compared to the current market price of 0.415 MYR, Hextar Industries Bhd is Overvalued by 9%.