Hil Industries Bhd
KLSE:HIL
Intrinsic Value
The intrinsic value of one HIL stock under the Base Case scenario is 1.06 MYR. Compared to the current market price of 0.75 MYR, Hil Industries Bhd is Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hil Industries Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Hil Industries Bhd
Balance Sheet Decomposition
Hil Industries Bhd
Current Assets | 537.5m |
Cash & Short-Term Investments | 121.8m |
Receivables | 54.8m |
Other Current Assets | 360.8m |
Non-Current Assets | 99.6m |
Long-Term Investments | 27.8m |
PP&E | 68.5m |
Intangibles | 3.3m |
Free Cash Flow Analysis
Hil Industries Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Hil Industries Bhd
Revenue
|
219.7m
MYR
|
Cost of Revenue
|
-146.4m
MYR
|
Gross Profit
|
73.3m
MYR
|
Operating Expenses
|
-19.7m
MYR
|
Operating Income
|
53.5m
MYR
|
Other Expenses
|
-11.2m
MYR
|
Net Income
|
42.3m
MYR
|
HIL Profitability Score
Profitability Due Diligence
Hil Industries Bhd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Hil Industries Bhd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
HIL Solvency Score
Solvency Due Diligence
Hil Industries Bhd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
Hil Industries Bhd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HIL Price Targets Summary
Hil Industries Bhd
According to Wall Street analysts, the average 1-year price target for HIL is 1.02 MYR with a low forecast of 1.01 MYR and a high forecast of 1.05 MYR.
Dividends
Current shareholder yield for HIL 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 HIL stock under the Base Case scenario is 1.06 MYR.
Compared to the current market price of 0.75 MYR, Hil Industries Bhd is Undervalued by 29%.