Celcomdigi Berhad

KLSE:CDB Stock Report

Market Cap: RM 41.8b

Celcomdigi Berhad Future Growth

Future criteria checks 2/6

Celcomdigi Berhad is forecast to grow earnings and revenue by 16.9% and 1.6% per annum respectively. EPS is expected to grow by 15.8% per annum. Return on equity is forecast to be 13.4% in 3 years.

Key information

16.9%

Earnings growth rate

15.8%

EPS growth rate

Wireless Telecom earnings growth5.7%
Revenue growth rate1.6%
Future return on equity13.4%
Analyst coverage

Good

Last updated17 Feb 2025

Recent future growth updates

Recent updates

Celcomdigi Berhad's (KLSE:CDB) Shareholders Will Receive A Bigger Dividend Than Last Year

Feb 18
Celcomdigi Berhad's (KLSE:CDB) Shareholders Will Receive A Bigger Dividend Than Last Year

Is There An Opportunity With Celcomdigi Berhad's (KLSE:CDB) 44% Undervaluation?

Feb 07
Is There An Opportunity With Celcomdigi Berhad's (KLSE:CDB) 44% Undervaluation?

Here's Why Celcomdigi Berhad (KLSE:CDB) Can Manage Its Debt Responsibly

Dec 26
Here's Why Celcomdigi Berhad (KLSE:CDB) Can Manage Its Debt Responsibly

Celcomdigi Berhad (KLSE:CDB) Has Announced That It Will Be Increasing Its Dividend To MYR0.036

Nov 29
Celcomdigi Berhad (KLSE:CDB) Has Announced That It Will Be Increasing Its Dividend To MYR0.036

With Celcomdigi Berhad (KLSE:CDB) It Looks Like You'll Get What You Pay For

Nov 11
With Celcomdigi Berhad (KLSE:CDB) It Looks Like You'll Get What You Pay For

Celcomdigi Berhad (KLSE:CDB) Seems To Use Debt Quite Sensibly

Sep 17
Celcomdigi Berhad (KLSE:CDB) Seems To Use Debt Quite Sensibly

Celcomdigi Berhad's (KLSE:CDB) Dividend Will Be MYR0.035

Aug 20
Celcomdigi Berhad's (KLSE:CDB) Dividend Will Be MYR0.035

Is There An Opportunity With Celcomdigi Berhad's (KLSE:CDB) 49% Undervaluation?

Aug 12
Is There An Opportunity With Celcomdigi Berhad's (KLSE:CDB) 49% Undervaluation?

Celcomdigi Berhad's (KLSE:CDB) Dividend Will Be MYR0.035

Jun 03
Celcomdigi Berhad's (KLSE:CDB) Dividend Will Be MYR0.035

Shareholders Should Be Pleased With Celcomdigi Berhad's (KLSE:CDB) Price

May 27
Shareholders Should Be Pleased With Celcomdigi Berhad's (KLSE:CDB) Price

Is Celcomdigi Berhad (KLSE:CDB) Using Too Much Debt?

Apr 25
Is Celcomdigi Berhad (KLSE:CDB) Using Too Much Debt?

Celcomdigi Berhad's (KLSE:CDB) Intrinsic Value Is Potentially 34% Above Its Share Price

Apr 03
Celcomdigi Berhad's (KLSE:CDB) Intrinsic Value Is Potentially 34% Above Its Share Price

Earnings and Revenue Growth Forecasts

KLSE:CDB - Analysts future estimates and past financials data (MYR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/202713,3602,3793,3945,37915
12/31/202613,2332,1513,1275,29221
12/31/202513,0001,9202,8925,09922
12/31/202412,7541,3761,5334,219N/A
9/30/202412,7971,6551,4573,728N/A
6/30/202412,7611,6731,7583,955N/A
3/31/202412,7781,6112,8234,831N/A
12/31/202312,7911,5523,2855,083N/A
9/30/202311,6481,2453,8505,086N/A
6/30/202310,0651,0533,2734,280N/A
3/31/20238,4759302,4293,328N/A
12/31/20226,8028481,6712,559N/A
9/30/20226,2041,0251,5222,238N/A
6/30/20226,2561,0741,7592,483N/A
3/31/20226,3331,1331,7582,501N/A
12/31/20216,3611,1621,8032,606N/A
9/30/20216,3341,1382,0152,788N/A
6/30/20216,3331,1461,6422,386N/A
3/31/20216,1651,1541,7282,461N/A
12/31/20206,1721,2211,7122,432N/A
9/30/20206,2881,2841,5852,251N/A
6/30/20206,2671,3191,7042,351N/A
3/31/20206,3651,4231,5102,234N/A
12/31/20196,3141,4331,3112,062N/A
9/30/20196,3111,4681,3642,138N/A
6/30/20196,3501,5041,4182,218N/A
3/31/20196,4201,4961,2961,982N/A
12/31/20186,5471,5411,3582,176N/A
9/30/20186,5171,523N/A2,150N/A
6/30/20186,4871,515N/A2,631N/A
3/31/20186,4211,490N/A2,731N/A
12/31/20176,3611,477N/A2,577N/A
9/30/20176,3861,491N/A2,010N/A
6/30/20176,4341,545N/A1,420N/A
3/31/20176,5381,607N/A1,454N/A
12/31/20166,6161,633N/A1,532N/A
9/30/20166,6661,640N/A2,252N/A
6/30/20166,7181,599N/A2,322N/A
3/31/20166,7811,642N/A2,115N/A
12/31/20156,9141,723N/A2,225N/A
9/30/20156,9951,900N/A2,140N/A
6/30/20157,0781,991N/A2,396N/A
3/31/20157,1052,025N/A2,681N/A
12/31/20147,0382,031N/A2,699N/A
9/30/20146,9782,020N/A2,803N/A
6/30/20146,9201,981N/A2,298N/A
3/31/20146,8251,862N/A2,254N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: CDB's forecast earnings growth (16.9% per year) is above the savings rate (3.6%).

Earnings vs Market: CDB's earnings (16.9% per year) are forecast to grow faster than the MY market (8.4% per year).

High Growth Earnings: CDB's earnings are forecast to grow, but not significantly.

Revenue vs Market: CDB's revenue (1.6% per year) is forecast to grow slower than the MY market (5.5% per year).

High Growth Revenue: CDB's revenue (1.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: CDB's Return on Equity is forecast to be low in 3 years time (13.4%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/03/15 03:24
End of Day Share Price 2025/03/14 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Celcomdigi Berhad is covered by 40 analysts. 22 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Chee ChowAffin Hwang Investment Bank
Anand RamachandranBarclays
null nullBIMB Securities Sdn. Bhd