Sarawak Consolidated Industries Bhd
KLSE:SCIB
Intrinsic Value
The intrinsic value of one SCIB stock under the Base Case scenario is 0.157 MYR. Compared to the current market price of 0.125 MYR, Sarawak Consolidated Industries Bhd is Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sarawak Consolidated Industries Bhd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Sarawak Consolidated Industries Bhd
Balance Sheet Decomposition
Sarawak Consolidated Industries Bhd
Current Assets | 163.9m |
Cash & Short-Term Investments | 27.8m |
Receivables | 105.7m |
Other Current Assets | 30.3m |
Non-Current Assets | 170.5m |
Long-Term Investments | 30.4m |
PP&E | 137.9m |
Other Non-Current Assets | 2.1m |
Free Cash Flow Analysis
Sarawak Consolidated Industries Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Sarawak Consolidated Industries Bhd
Revenue
|
178.5m
MYR
|
Cost of Revenue
|
-138.2m
MYR
|
Gross Profit
|
40.3m
MYR
|
Operating Expenses
|
-31.9m
MYR
|
Operating Income
|
8.4m
MYR
|
Other Expenses
|
-6.5m
MYR
|
Net Income
|
1.9m
MYR
|
SCIB Profitability Score
Profitability Due Diligence
Sarawak Consolidated Industries Bhd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Sarawak Consolidated Industries Bhd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
SCIB Solvency Score
Solvency Due Diligence
Sarawak Consolidated Industries Bhd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Sarawak Consolidated Industries Bhd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SCIB Price Targets Summary
Sarawak Consolidated Industries Bhd
Dividends
Current shareholder yield for SCIB 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 SCIB stock under the Base Case scenario is 0.157 MYR.
Compared to the current market price of 0.125 MYR, Sarawak Consolidated Industries Bhd is Undervalued by 20%.