First Time Loading...
I

Icon Offshore Bhd
KLSE:ICON

Watchlist Manager
Icon Offshore Bhd
KLSE:ICON
Watchlist
Price: 0.76 MYR 7.04% Market Closed
Updated: Apr 28, 2024

Intrinsic Value

Icon Offshore Bhd.operates as an investment holding company, which engages in the acquisition and leasing of vessels. [ Read More ]

The intrinsic value of one ICON stock under the Base Case scenario is 0.72 MYR. Compared to the current market price of 0.76 MYR, Icon Offshore Bhd is Overvalued by 6%.

Key Points:
ICON Intrinsic Value
Base Case
0.72 MYR
Overvaluation 6%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation Backtest
Icon Offshore Bhd

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

Run backtest to discover the historical profit from buying and selling ICON stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Icon Offshore Bhd

Provide an overview of the primary business activities
of Icon Offshore Bhd.

What unique competitive advantages
does Icon Offshore Bhd hold over its rivals?

What risks and challenges
does Icon Offshore Bhd face in the near future?

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

Show all valuation multiples
for Icon Offshore Bhd.

Provide P/S
for Icon Offshore Bhd.

Provide P/E
for Icon Offshore Bhd.

Provide P/OCF
for Icon Offshore Bhd.

Provide P/FCFE
for Icon Offshore Bhd.

Provide P/B
for Icon Offshore Bhd.

Provide EV/S
for Icon Offshore Bhd.

Provide EV/GP
for Icon Offshore Bhd.

Provide EV/EBITDA
for Icon Offshore Bhd.

Provide EV/EBIT
for Icon Offshore Bhd.

Provide EV/OCF
for Icon Offshore Bhd.

Provide EV/FCFF
for Icon Offshore Bhd.

Provide EV/IC
for Icon Offshore Bhd.

Show me price targets
for Icon Offshore Bhd made by professional analysts.

What are the Revenue projections
for Icon Offshore Bhd?

How accurate were the past Revenue estimates
for Icon Offshore Bhd?

What are the Net Income projections
for Icon Offshore Bhd?

How accurate were the past Net Income estimates
for Icon Offshore Bhd?

What are the EPS projections
for Icon Offshore Bhd?

How accurate were the past EPS estimates
for Icon Offshore Bhd?

What are the EBIT projections
for Icon Offshore Bhd?

How accurate were the past EBIT estimates
for Icon Offshore Bhd?

Compare the revenue forecasts
for Icon Offshore Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Icon Offshore Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Icon Offshore Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Icon Offshore Bhd compared to its peers.

Compare the P/E ratios
of Icon Offshore Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing Icon Offshore Bhd with its peers.

Analyze the financial leverage
of Icon Offshore Bhd compared to its main competitors.

Show all profitability ratios
for Icon Offshore Bhd.

Provide ROE
for Icon Offshore Bhd.

Provide ROA
for Icon Offshore Bhd.

Provide ROIC
for Icon Offshore Bhd.

Provide ROCE
for Icon Offshore Bhd.

Provide Gross Margin
for Icon Offshore Bhd.

Provide Operating Margin
for Icon Offshore Bhd.

Provide Net Margin
for Icon Offshore Bhd.

Provide FCF Margin
for Icon Offshore Bhd.

Show all solvency ratios
for Icon Offshore Bhd.

Provide D/E Ratio
for Icon Offshore Bhd.

Provide D/A Ratio
for Icon Offshore Bhd.

Provide Interest Coverage Ratio
for Icon Offshore Bhd.

Provide Altman Z-Score Ratio
for Icon Offshore Bhd.

Provide Quick Ratio
for Icon Offshore Bhd.

Provide Current Ratio
for Icon Offshore Bhd.

Provide Cash Ratio
for Icon Offshore Bhd.

What is the historical Revenue growth
over the last 5 years for Icon Offshore Bhd?

What is the historical Net Income growth
over the last 5 years for Icon Offshore Bhd?

What is the current Free Cash Flow
of Icon Offshore Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Icon Offshore Bhd.

Financials

Balance Sheet Decomposition
Icon Offshore Bhd

Current Assets 215.6m
Cash & Short-Term Investments 147.4m
Receivables 52m
Other Current Assets 16.2m
Non-Current Assets 510.5m
PP&E 492.5m
Other Non-Current Assets 18.1m
Current Liabilities 325.2m
Accounts Payable 42.6m
Short-Term Debt 10.5m
Other Current Liabilities 272.1m
Non-Current Liabilities 55.5m
Long-Term Debt 50k
Other Non-Current Liabilities 55.5m
Efficiency

Earnings Waterfall
Icon Offshore Bhd

Revenue
199.8m MYR
Cost of Revenue
-161.4m MYR
Gross Profit
38.4m MYR
Operating Expenses
-17.6m MYR
Operating Income
20.8m MYR
Other Expenses
-15.9m MYR
Net Income
4.9m MYR

Free Cash Flow Analysis
Icon Offshore Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

ICON Profitability Score
Profitability Due Diligence

Icon Offshore Bhd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

55/100
Profitability
Score

Icon Offshore Bhd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

ICON Solvency Score
Solvency Due Diligence

Icon Offshore Bhd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
45/100
Solvency
Score

Icon Offshore Bhd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ICON Price Targets Summary
Icon Offshore Bhd

Wall Street analysts forecast ICON stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ICON is 0.77 MYR with a low forecast of 0.72 MYR and a high forecast of 0.84 MYR.

Lowest
Price Target
0.72 MYR
6% Downside
Average
Price Target
0.77 MYR
1% Upside
Highest
Price Target
0.84 MYR
11% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

ICON Price
Icon Offshore Bhd

1M 1M
-100%
6M 6M
+561%
1Y 1Y
+744%
3Y 3Y
+1 208%
5Y 5Y
+296%
10Y 10Y
-79%
Annual Price Range
0.76
52w Low
0.065
52w High
343
Price Metrics
Average Annual Return -9.23%
Standard Deviation of Annual Returns 46.56%
Max Drawdown -100%
Shares Statistics
Market Capitalization 411.4m MYR
Shares Outstanding 541 638 016
Percentage of Shares Shorted
N/A

ICON Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Icon Offshore Bhd

Country

Malaysia

Industry

N/A

Market Cap

411.4m MYR

Dividend Yield

0%

Description

Icon Offshore Bhd.operates as an investment holding company, which engages in the acquisition and leasing of vessels. The company is headquartered in Kuala Lumpur, Kuala Lumpur. The company went IPO on 2014-06-25. The firm operates in integrated business operations, which consists of the vessel owning/leasing activities and provision of vessel chartering and ship management services to oil and gas and related industries. The company provides offshore support vessels (OSVs) in Southeast Asia. The company provides logistical support services across offshore oil and gas life cycle, from exploration and appraisal, field development, operation and maintenance, to decommissioning activities. The firm's vessels are used for providing a range of services, including seismic survey, drilling operations support, towing, anchor handling and mooring of barges, repair and maintenance support, accommodation facilities for personnel and transportation of personnel and supplies to platforms. The company also provides ship management services to third-party vessel owners. Its subsidiaries include Icon Ship Management Sdn. Bhd. and Icon Fleet Sdn. Bhd.

Contact

KUALA LUMPUR
KUALA LUMPUR
16-01, Level 16, Menara Tan & Tan, 207, Jalan Tun Razak
+60327700500
http://www.iconoffshore.com.my

IPO

2014-06-25

Employees

707

Officers

MD & Non-Independent Executive Director
Mr. Hadian Bin Hashim
Chief Financial Officer
Mr. Yu-Jin Lee
Head of Operations
Captain Arjan Singh
Head of Human Capital & Administration
Ms. Farah Othman
Head of Business Ventures
Mr. Mia Idorman Bin Ismail
Joint Company Secretary
Ms. Mun Yee Chin MAICSA
Show More
Company Secretary
Loo Ee Tan
Show Less

See Also

Discover More
What is the Intrinsic Value of one ICON stock?

The intrinsic value of one ICON stock under the Base Case scenario is 0.72 MYR.

Is ICON stock undervalued or overvalued?

Compared to the current market price of 0.76 MYR, Icon Offshore Bhd is Overvalued by 6%.