Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.52 HKD | -1.89% | -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 |
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 |
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 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-17.46% | 23.92M | |
+1.23% | 69.84B | |
-6.87% | 57.39B | |
+25.19% | 38.79B | |
+12.47% | 30.81B | |
+7.27% | 28.14B | |
+16.37% | 20.69B | |
+16.09% | 19.87B | |
+77.45% | 17.83B | |
+30.75% | 17.22B |
- Stock Market
- Equities
- 8040 Stock
- Financials Coolpoint Innonism Holding Limited