Tex Cycle Technology M Bhd
KLSE:TEXCYCL
Intrinsic Value
The intrinsic value of one TEXCYCL stock under the Base Case scenario is 0.578 MYR. Compared to the current market price of 0.825 MYR, Tex Cycle Technology M Bhd is Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tex Cycle Technology M Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Tex Cycle Technology M Bhd
Balance Sheet Decomposition
Tex Cycle Technology M Bhd
Current Assets | 79.4m |
Cash & Short-Term Investments | 59.3m |
Receivables | 19.6m |
Other Current Assets | 460k |
Non-Current Assets | 156m |
Long-Term Investments | 41.6m |
PP&E | 112.2m |
Intangibles | 2.2m |
Free Cash Flow Analysis
Tex Cycle Technology M Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Tex Cycle Technology M Bhd
Revenue
|
36.2m
MYR
|
Cost of Revenue
|
-13.4m
MYR
|
Gross Profit
|
22.8m
MYR
|
Operating Expenses
|
-4.9m
MYR
|
Operating Income
|
17.9m
MYR
|
Other Expenses
|
-2.7m
MYR
|
Net Income
|
15.2m
MYR
|
TEXCYCL Profitability Score
Profitability Due Diligence
Tex Cycle Technology M Bhd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Tex Cycle Technology M Bhd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
TEXCYCL Solvency Score
Solvency Due Diligence
Tex Cycle Technology M Bhd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
Tex Cycle Technology M Bhd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TEXCYCL Price Targets Summary
Tex Cycle Technology M Bhd
Dividends
Current shareholder yield for TEXCYCL 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 TEXCYCL stock under the Base Case scenario is 0.578 MYR.
Compared to the current market price of 0.825 MYR, Tex Cycle Technology M Bhd is Overvalued by 30%.