A

AYER Holdings Bhd
KLSE:SCIPACK

Watchlist Manager
AYER Holdings Bhd
KLSE:SCIPACK
Watchlist
Price: 1.48 MYR -0.67% Market Closed
Market Cap: 519.7m MYR

Intrinsic Value

The intrinsic value of one SCIPACK stock under the Base Case scenario is 43.33 MYR. Compared to the current market price of 1.48 MYR, AYER Holdings Bhd is Undervalued by 97%.

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

SCIPACK Intrinsic Value
43.33 MYR
Undervaluation 97%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case
Compare SCIPACK to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about SCIPACK?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
AYER Holdings Bhd

Current Assets 258.1m
Cash & Short-Term Investments 27.1m
Receivables 142.9m
Other Current Assets 88.1m
Non-Current Assets 331.1m
PP&E 288.1m
Intangibles 42.8m
Other Non-Current Assets 242k
Current Liabilities 137m
Accounts Payable 101.1m
Short-Term Debt 32.1m
Other Current Liabilities 3.9m
Non-Current Liabilities 42.7m
Long-Term Debt 64k
Other Non-Current Liabilities 42.7m
Efficiency

Free Cash Flow Analysis
AYER Holdings Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
AYER Holdings Bhd

Revenue
717.6m MYR
Operating Expenses
-669.8m MYR
Operating Income
47.8m MYR
Other Expenses
-14.6m MYR
Net Income
33.3m MYR
Fundamental Scores

SCIPACK Profitability Score
Profitability Due Diligence

AYER Holdings Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Operating Margin is Increasing
Declining Net Margin
Low 3Y Average ROE
Low ROE
46/100
Profitability
Score

AYER Holdings Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

SCIPACK Solvency Score
Solvency Due Diligence

AYER Holdings Bhd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
High Interest Coverage
73/100
Solvency
Score

AYER Holdings Bhd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SCIPACK Price Targets Summary
AYER Holdings Bhd

There are no price targets for SCIPACK.
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 SCIPACK 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