A

Aemulus Holdings Bhd
KLSE:AEMULUS

Watchlist Manager
Aemulus Holdings Bhd
KLSE:AEMULUS
Watchlist
Price: 0.29 MYR -4.92%
Market Cap: 740.3m MYR

Intrinsic Value

The intrinsic value of one AEMULUS stock under the Base Case scenario is 0.15 MYR. Compared to the current market price of 0.29 MYR, Aemulus Holdings Bhd is Overvalued by 50%.

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

AEMULUS Intrinsic Value
0.15 MYR
Overvaluation 50%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation History
Aemulus Holdings Bhd

Valuation History Unavailable

Historical valuation for AEMULUS cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
Compare AEMULUS to

Fundamental Analysis

Aemulus Holdings Bhd
KLSE:AEMULUS
MY
Semiconductors
Market Cap
740.3m MYR
IPO
Sep 15, 2015
MY
Semiconductors
Market Cap
740.3m MYR
IPO
Sep 15, 2015
Price
myrfalse
EPS
myrfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AEMULUS?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Aemulus Holdings Bhd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Aemulus Holdings Bhd

Current Assets 130.7m
Cash & Short-Term Investments 20.3m
Receivables 35.9m
Other Current Assets 74.5m
Non-Current Assets 61m
PP&E 40.6m
Intangibles 20.4m
Efficiency

Free Cash Flow Analysis
Aemulus Holdings Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Aemulus Holdings Bhd

Revenue
68.4m MYR
Cost of Revenue
-35.2m MYR
Gross Profit
33.3m MYR
Operating Expenses
-42.4m MYR
Operating Income
-9.2m MYR
Other Expenses
-3.3m MYR
Net Income
-12.5m MYR
Fundamental Scores

AEMULUS Profitability Score
Profitability Due Diligence

Aemulus Holdings Bhd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 1-Year Revenue Growth
Negative 3-Years Revenue Growth
Negative ROIC
28/100
Profitability
Score

Aemulus Holdings Bhd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

AEMULUS Solvency Score
Solvency Due Diligence

Aemulus Holdings Bhd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
58/100
Solvency
Score

Aemulus Holdings Bhd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AEMULUS Price Targets Summary
Aemulus Holdings Bhd

There are no price targets for AEMULUS.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for AEMULUS 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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one AEMULUS stock?

The intrinsic value of one AEMULUS stock under the Base Case scenario is 0.15 MYR.

Is AEMULUS stock undervalued or overvalued?

Compared to the current market price of 0.29 MYR, Aemulus Holdings Bhd is Overvalued by 50%.

Back to Top