Willowglen MSC Berhad (KLSE:WILLOW)

Willowglen MSC Berhad Ratios and Metrics

Market cap in millions MYR. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Apr 22, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	128	148	172	184	187	216
Market Cap Growth	-14.09%	-14.09%	-6.58%	-1.42%	-13.51%	-14.61%
Enterprise Value	87	109	128	136	123	143
Last Close Price	0.27	0.30	0.34	0.35	0.34	0.38
PE Ratio	-	-	16.59	11.97	12.25	12.09
PS Ratio	0.62	0.72	0.82	0.96	1.09	1.48
PB Ratio	0.73	0.84	0.83	0.93	1.01	1.23
P/TBV Ratio	0.73	0.86	0.83	0.93	1.01	1.24
P/FCF Ratio	11.17	9.38	-	-	20.26	154.77
P/OCF Ratio	10.58	9.02	-	-	18.07	70.79
EV/Sales Ratio	0.42	0.53	0.61	0.71	0.72	0.98
EV/EBITDA Ratio	25.62	6.23	6.88	6.88	6.13	7.62
EV/EBIT Ratio	-	6.82	7.60	7.67	6.85	8.60
EV/FCF Ratio	7.59	6.92	-	-	13.35	102.26
Debt / Equity Ratio	0.06	0.06	0.07	0.02	0.01	0.01
Debt / EBITDA Ratio	0.52	0.52	0.74	0.21	0.06	0.12
Debt / FCF Ratio	0.63	0.63	-	-	0.13	1.81
Asset Turnover	0.84	0.84	0.84	0.86	0.81	0.72
Inventory Turnover	22.14	22.14	31.18	44.84	41.81	33.09
Quick Ratio	4.29	4.29	4.23	5.58	5.98	4.84
Current Ratio	4.49	4.49	4.40	5.73	6.09	4.99
Return on Equity (ROE)	-9.78%	-9.78%	5.10%	8.03%	8.46%	10.67%
Return on Assets (ROA)	4.09%	4.09%	4.23%	4.96%	5.29%	5.07%
Return on Capital (ROIC)	4.90%	4.90%	4.96%	5.74%	6.18%	5.98%
Return on Capital Employed (ROCE)	8.90%	8.90%	7.90%	8.80%	9.70%	9.30%
Earnings Yield	-14.58%	-12.67%	6.03%	8.35%	8.17%	8.27%
FCF Yield	8.95%	10.66%	-1.95%	-10.14%	4.93%	0.65%
Dividend Yield	5.66%	4.92%	4.40%	4.28%	4.38%	3.90%
Payout Ratio	-	-	70.12%	47.32%	47.73%	40.77%
Buyback Yield / Dilution	0.00%	0.00%	0.06%	0.09%	0.00%	0.21%
Total Shareholder Return	5.66%	4.92%	4.46%	4.37%	4.38%	4.12%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.