Financials Coolpoint Innonism Holding Limited

Equities

8040

KYG2R66A1080

Construction & Engineering

Delayed Hong Kong S.E. 22:58:38 2024-05-09 EDT 5-day change 1st Jan Change
0.52 HKD -1.89% Intraday chart for Coolpoint Innonism Holding Limited -14.75% -17.46%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 262.4 99.2 40.64 48 118.4 183.6
Enterprise Value (EV) 1 218.4 76.37 9.454 1.88 121.6 184.9
P/E ratio 29.3 x 9.28 x -8.21 x 18.8 x -8.73 x 152 x
Yield 1.46% 3.87% 5.91% 7.33% - -
Capitalization / Revenue 0.96 x 0.31 x 0.17 x 0.21 x 0.56 x 0.7 x
EV / Revenue 0.8 x 0.24 x 0.04 x 0.01 x 0.57 x 0.71 x
EV / EBITDA 9.12 x 5.79 x -1.27 x -0.34 x -8.34 x 171 x
EV / FCF -46.3 x -3.79 x 0.62 x 0.13 x -3.32 x -34.5 x
FCF Yield -2.16% -26.4% 162% 760% -30.1% -2.9%
Price to Book 2.92 x 1.03 x 0.46 x 0.55 x 1.67 x 2.22 x
Nbr of stocks (in thousands) 320,000 320,000 320,000 320,000 320,000 340,000
Reference price 2 0.8200 0.3100 0.1270 0.1500 0.3700 0.5400
Announcement Date 18-06-29 19-06-28 20-06-30 21-06-30 22-06-30 23-06-30
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 273.7 324.6 235 224.9 213.1 260.5
EBITDA 1 23.95 13.2 -7.436 -5.458 -14.58 1.08
EBIT 1 23.55 12.84 -7.832 -5.686 -14.92 0.621
Operating Margin 8.61% 3.96% -3.33% -2.53% -7% 0.24%
Earnings before Tax (EBT) 1 10.67 12.91 -4.803 2.558 -13.56 1.269
Net income 1 6.996 10.69 -4.951 2.558 -13.56 1.188
Net margin 2.56% 3.29% -2.11% 1.14% -6.36% 0.46%
EPS 2 0.0280 0.0334 -0.0155 0.007993 -0.0424 0.003564
Free Cash Flow 1 -4.721 -20.15 15.35 14.29 -36.64 -5.355
FCF margin -1.72% -6.21% 6.53% 6.36% -17.19% -2.06%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - 558.71% - -
Dividend per Share 2 0.0120 0.0120 0.007500 0.0110 - -
Announcement Date 18-06-29 19-06-28 20-06-30 21-06-30 22-06-30 23-06-30
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - 3.21 1.31
Net Cash position 1 44 22.8 31.2 46.1 - -
Leverage (Debt/EBITDA) - - - - -0.2204 x 1.213 x
Free Cash Flow 1 -4.72 -20.1 15.4 14.3 -36.6 -5.35
ROE (net income / shareholders' equity) 11.3% 11.5% -5.37% 2.91% -17.1% 1.52%
ROA (Net income/ Total Assets) 12.8% 5.23% -3.38% -2.77% -7.44% 0.29%
Assets 1 54.53 204.4 146.5 -92.42 182.3 412.9
Book Value Per Share 2 0.2800 0.3000 0.2700 0.2700 0.2200 0.2400
Cash Flow per Share 2 0.1400 0.0700 0.1000 0.1500 0.0300 0.0800
Capex 1 0.61 0.05 0.37 0.05 1.4 0.14
Capex / Sales 0.22% 0.02% 0.16% 0.02% 0.66% 0.05%
Announcement Date 18-06-29 19-06-28 20-06-30 21-06-30 22-06-30 23-06-30
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 8040 Stock
  4. Financials Coolpoint Innonism Holding Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW