Koda Ltd – Waiting for resumption August 30, 2021 394

PSR Recommendation: BUY Status: Maintained
Last Close Price: 0.58 Target Price: 1.10
  • 2H21 results beat, with FY21 revenue and PATMI at 116%/107% of our forecasts. The outperformance came from higher-than-expected manufacturing sales.
  • 2H21 revenue grew 65% YoY while PATMI jumped 20x, from higher export sales, increased contributions from retail and distribution and improved gross margins.
  • Maintain BUY with lower TP of S$1.10, down from S$1.32 as we roll over our 7x ex-cash P/E to FY22e. This is at the higher end of its historical 5-year ex-cash P/E. We lower FY22e PATMI by 29% to US$7.0mn. FY22e revenue estimate is largely unchanged but we cut gross margins from 32.0% to 29.5% for Covid-19 production disruptions at Koda’s plants in Vietnam and Malaysia. Catalysts still expected from higher exports to US and increase in production capacity.


The Positives

+ 2H21 revenue and PATMI increased. Higher revenue was led by higher export sales to all regions, especially North America, where sales surged 81% YoY to US$26.9mn. Retail and distribution sales also improved. The segment turned around from a net loss of US$835k in 2H20 to a net profit of US$217k in 2H21.

+ Improved margins. Gross margins increased 6.1 ppts YoY to 33.4%, following improved factory efficiency with higher production volume, which lowered unit production costs.


The Negative

– FY21 operating cash flow decreased 11.7% YoY to US$7.6mn. Both operating and free cash flow declined, the former due to higher working capital as inventories increased 72.5% to US$19.6mn and the latter due to capex which increased more than 2.5x to US$3.5mn, with the acquisition of a land use right and factory building in Vietnam for US$4.5mn.



US furniture imports. Year to June 2021, US furniture imports increased 46.1% YoY to US$30.2bn. Even though imports in June 2021 dipped 1.5% MoM, they increased 55.6% YoY to US$5.3bn and were still above pre-Covid levels. We expect export sales to continue growing on the back of work-from-home with renewed virus-containment efforts.

Notify of
Inline Feedbacks
View all comments

About the author

Profile photo of Vivian Ye

Vivian Ye
Research Analyst
Phillip Securities Research Pte Ltd

Vivian covers the small and mid cap stocks. Previously with the Credit Analyst team at a bank, she prepared credit reviews through conducting financial analysis and stress tests on local SMEs, and collaborated with Relationship Managers to prepare credit reports. She graduated with a Bachelor of Business from Nanyang Technological University, where she specialized in Banking and Finance.

Get access to all the latest market news, reports, technical analysis
by signing up for a free account today!