Financials FIT Hon Teng Limited Börse Stuttgart

Equities

0FJ

KYG3R83K1037

Electronic Equipment & Parts

Market Closed - Börse Stuttgart 04:32:22 2024-05-31 EDT 5-day change 1st Jan Change
0.2925 EUR +4.46% Intraday chart for FIT Hon Teng Limited +16.53% +122.60%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,261 2,374 1,390 1,857 1,071 2,301 - -
Enterprise Value (EV) 1 2,235 2,590 1,710 1,884 1,071 2,301 2,301 2,301
P/E ratio 9.64 x 56 x 9.86 x 10.9 x 8.3 x 11.3 x 8.49 x 6.19 x
Yield - - - - - - - -
Capitalization / Revenue 0.52 x 0.55 x 0.31 x 0.41 x 0.26 x 0.49 x 0.43 x 0.38 x
EV / Revenue 0.52 x 0.55 x 0.31 x 0.41 x 0.26 x 0.49 x 0.43 x 0.38 x
EV / EBITDA 4.26 x 6.49 x 3.25 x 3.44 x 2.22 x 5.15 x 4.31 x 4.35 x
EV / FCF 38.8 x -8.73 x -8.91 x 4.37 x - 4.01 x 6.58 x 6.75 x
FCF Yield 2.58% -11.5% -11.2% 22.9% - 24.9% 15.2% 14.8%
Price to Book 1.12 x 1.06 x 0.57 x 0.79 x 0.44 x 0.9 x 0.81 x 0.73 x
Nbr of stocks (in thousands) 6,722,360 6,843,027 7,084,731 7,073,464 7,085,212 7,085,255 - -
Reference price 2 0.3363 0.3470 0.1963 0.2625 0.1511 0.3248 0.3248 0.3248
Announcement Date 20-03-25 21-03-29 22-03-17 23-03-14 24-03-12 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,372 4,315 4,490 4,531 4,196 4,676 5,399 6,046
EBITDA 1 530.1 365.9 427.7 539.8 482.8 446.8 533.8 528.7
EBIT 1 275.2 124.8 176.7 307.4 262.8 326.7 455.7 557.3
Operating Margin 6.29% 2.89% 3.93% 6.78% 6.26% 6.99% 8.44% 9.22%
Earnings before Tax (EBT) 1 265.9 116.5 167.3 248 179.5 267.5 349.8 486.1
Net income 1 235.4 42.51 137.6 169.6 129 199.4 252.8 370.4
Net margin 5.38% 0.99% 3.06% 3.74% 3.07% 4.26% 4.68% 6.13%
EPS 2 0.0349 0.006200 0.0199 0.0240 0.0182 0.0286 0.0383 0.0524
Free Cash Flow 1 58.3 -272 -156.1 425 - 574 350 341
FCF margin 1.33% -6.3% -3.48% 9.38% - 12.27% 6.48% 5.64%
FCF Conversion (EBITDA) 11% - - 78.74% - 128.48% 65.57% 64.5%
FCF Conversion (Net income) 24.76% - - 250.56% - 287.91% 138.45% 92.06%
Dividend per Share 2 - - - - - - - -
Announcement Date 20-03-25 21-03-29 22-03-17 23-03-14 24-03-12 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1
Net sales 1 2,454 1,917 2,398 1,982 2,508 2,101 2,429 1,784 2,411 1,997 2,693 2,531 3,372 2,827
EBITDA - - - - - - - - - - - - - -
EBIT 1 153.3 31.91 92.84 15.93 160.7 - 187.4 47.17 215.7 88 237.5 120 400 179
Operating Margin 6.25% 1.67% 3.87% 0.8% 6.41% - 7.72% 2.64% 8.94% 4.41% 8.82% 4.74% 11.86% 6.33%
Earnings before Tax (EBT) 1 147.8 - 90.91 13.87 153.5 - 140.4 - 171.9 31 238 110 390 171
Net income 1 133.6 22.17 20.34 9.264 128.4 85.12 84.5 - 137.9 45 167.5 83 332 129
Net margin 5.44% 1.16% 0.85% 0.47% 5.12% 4.05% 3.48% - 5.72% 2.25% 6.22% 3.28% 9.85% 4.56%
EPS 2 0.0201 - - 0.001300 0.0186 - 0.0118 - 0.0195 - 0.0300 0.0100 0.0500 0.0200
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 20-03-25 20-08-11 21-03-29 21-08-10 22-03-17 22-08-09 23-03-14 23-08-07 24-03-12 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - 216 319 27.3 - - - -
Net Cash position 25.7 - - - - - - -
Leverage (Debt/EBITDA) - 0.5896 x 0.7465 x 0.0505 x - - - -
Free Cash Flow 1 58.3 -272 -156 425 - 574 350 341
ROE (net income / shareholders' equity) 11.8% 2% 6.01% 7.16% 5.4% 7.88% 9.18% 12%
ROA (Net income/ Total Assets) 5.4% 0.94% 2.85% 3.55% 2.68% 3.85% 5.23% 6.31%
Assets 1 4,358 4,523 4,823 4,777 4,820 5,182 4,831 5,870
Book Value Per Share 2 0.3000 0.3300 0.3500 0.3300 0.3400 0.3600 0.4000 0.4400
Cash Flow per Share 2 0.0500 0.0200 0.0100 0.7900 0.0800 0.0800 0.0400 -
Capex 1 288 387 241 131 510 925 400 400
Capex / Sales 6.59% 8.97% 5.37% 2.89% 12.16% 19.78% 7.41% 6.62%
Announcement Date 20-03-25 21-03-29 22-03-17 23-03-14 24-03-12 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
0.3248 USD
Average target price
0.3272 USD
Spread / Average Target
+0.74%
Consensus
  1. Stock Market
  2. Equities
  3. 6088 Stock
  4. 0FJ Stock
  5. Financials FIT Hon Teng Limited