No price history available.
Key financial summary
Financials in MYR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | MYRm | 146 | 171 | 193 | 209 | 206 | 191 | N/A | N/A |
| Operating profit | MYRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | MYRm | 18 | 15 | 15 | 10 | -19 | 5 | N/A | N/A |
| EPS reported | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | MYRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | MYRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | MYRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | MYR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in MYR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Headquartered in Kuala Lumpur, Malaysia, and established in 1972, Willowglen MSC Berhad, a subsidiary of New Advent Sdn. Bhd., specializes in the complete lifecycle of advanced computer-based control and integrated monitoring systems. The company's expertise spans from initial research, design, and engineering to the supply, sale, installation, and ongoing maintenance of these sophisticated solutions. Its operational footprint covers Malaysia, Singapore, Indonesia, and other international regions. Willowglen's product portfolio features comprehensive integrated control and supervisory system solutions, complemented by a wide array of integrated monitoring technologies. These include IP megapixel CCTV, barrier gate systems, long-range readers, visitor management platforms, perimeter intrusion detection, and home alarm/automation systems. They also provide public address, SMATV, video/audio systems, fiber-to-the-home, and private automatic branch exchange (PABX) telephone systems, along with various access control solutions for cards, lifts, and vehicles, as well as general alarm monitoring. Furthermore, the company is engaged in developing intelligent transport systems and delivering industrial Internet of Things (IoT) solutions. Willowglen also performs computer system integration, implements building automation systems for remote supervision, and offers consulting services for hardware and software, in addition to trading activities.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
Headquartered in Kuala Lumpur, Malaysia, and established in 1972, Willowglen MSC Berhad, a subsidiary of New Advent Sdn. Bhd., specializes in the complete lifecycle of advanced computer-based control and integrated monitoring systems. The company's expertise spans from initial research, design, and engineering to the supply, sale, installation, and ongoing maintenance of these sophisticated solutions. Its operational footprint covers Malaysia, Singapore, Indonesia, and other international regions. Willowglen's product portfolio features comprehensive integrated control and supervisory system solutions, complemented by a wide array of integrated monitoring technologies. These include IP megapixel CCTV, barrier gate systems, long-range readers, visitor management platforms, perimeter intrusion detection, and home alarm/automation systems. They also provide public address, SMATV, video/audio systems, fiber-to-the-home, and private automatic branch exchange (PABX) telephone systems, along with various access control solutions for cards, lifts, and vehicles, as well as general alarm monitoring. Furthermore, the company is engaged in developing intelligent transport systems and delivering industrial Internet of Things (IoT) solutions. Willowglen also performs computer system integration, implements building automation systems for remote supervision, and offers consulting services for hardware and software, in addition to trading activities.