GILSTON GROUP LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.99 HKD | +3.11% |
|
+4.74% | +65.83% |
| 03-21 | China Apex Group Limited has Changed its Name to Gilston Group Limited | CI |
| 05-01 | China Apex Group Widens Loss in 2023 | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 283.5 | 966.8 | 1,139 | 1,069 | 462.9 | 669.3 |
| Enterprise Value (EV) 1 | 102.8 | 905.6 | 1,142 | 1,062 | 408.2 | 677.4 |
| P/E ratio | -8.55 x | -21.9 x | -24.3 x | -61.1 x | -224 x | -9.69 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.44 x | 4.7 x | 6.7 x | 4.46 x | 2.15 x | 2.51 x |
| EV / Revenue | 0.52 x | 4.4 x | 6.71 x | 4.43 x | 1.89 x | 2.54 x |
| EV / EBITDA | 17.4 x | -150 x | -70 x | 165 x | 85.3 x | 103 x |
| EV / FCF | 3.74 x | -47.1 x | 386 x | 173 x | 72.4 x | -117 x |
| FCF Yield | 26.8% | -2.12% | 0.26% | 0.58% | 1.38% | -0.85% |
| Price to Book | 1.07 x | 4.46 x | 7.5 x | 7.55 x | 2.5 x | 5.42 x |
| Nbr of stocks (in thousands) | 464,804 | 464,804 | 464,804 | 464,804 | 557,765 | 557,765 |
| Reference price 2 | 0.6100 | 2.080 | 2.450 | 2.300 | 0.8300 | 1.200 |
| Announcement Date | 4/25/19 | 5/8/20 | 4/23/21 | 5/13/22 | 4/25/23 | 4/29/24 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 197.5 | 205.8 | 170.1 | 239.7 | 215.6 | 266.5 |
| EBITDA 1 | 5.911 | -6.039 | -16.3 | 6.451 | 4.786 | 6.595 |
| EBIT 1 | -2.282 | -16.95 | -29.36 | -7.882 | -9.619 | -5.378 |
| Operating Margin | -1.16% | -8.24% | -17.26% | -3.29% | -4.46% | -2.02% |
| Earnings before Tax (EBT) 1 | -28.87 | -43 | -53.89 | -16.94 | 0.544 | -70.6 |
| Net income 1 | -33.18 | -44.18 | -46.91 | -17.5 | -1.888 | -69.04 |
| Net margin | -16.8% | -21.47% | -27.58% | -7.3% | -0.88% | -25.9% |
| EPS 2 | -0.0714 | -0.0950 | -0.1009 | -0.0377 | -0.003710 | -0.1238 |
| Free Cash Flow 1 | 27.5 | -19.24 | 2.955 | 6.15 | 5.638 | -5.775 |
| FCF margin | 13.92% | -9.35% | 1.74% | 2.57% | 2.62% | -2.17% |
| FCF Conversion (EBITDA) | 465.25% | - | - | 95.33% | 117.81% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/25/19 | 5/8/20 | 4/23/21 | 5/13/22 | 4/25/23 | 4/29/24 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 3.24 | - | - | 8.11 |
| Net Cash position 1 | 181 | 61.2 | - | 7.34 | 54.8 | - |
| Leverage (Debt/EBITDA) | - | - | -0.1987 x | - | - | 1.229 x |
| Free Cash Flow 1 | 27.5 | -19.2 | 2.96 | 6.15 | 5.64 | -5.78 |
| ROE (net income / shareholders' equity) | -9.59% | -16.8% | -24.8% | -10% | 0.35% | -47% |
| ROA (Net income/ Total Assets) | -0.4% | -3.17% | -5.84% | -1.74% | -2.07% | -1.15% |
| Assets 1 | 8,265 | 1,395 | 803.9 | 1,006 | 91.31 | 5,996 |
| Book Value Per Share 2 | 0.5700 | 0.4700 | 0.3300 | 0.3000 | 0.3300 | 0.2200 |
| Cash Flow per Share 2 | 0.1700 | 0.2000 | 0.1300 | 0.1300 | 0.1900 | 0.1100 |
| Capex 1 | 29.6 | 23.8 | 20.7 | 19.5 | 14.2 | 14.5 |
| Capex / Sales | 14.97% | 11.58% | 12.16% | 8.12% | 6.59% | 5.43% |
| Announcement Date | 4/25/19 | 5/8/20 | 4/23/21 | 5/13/22 | 4/25/23 | 4/29/24 |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +65.83% | 142M | |
| -32.40% | 461M | |
| +26.52% | 359M | |
| -5.99% | 310M | |
| +17.04% | 254M |
- Stock Market
- Equities
- 2011 Stock
- Financials Gilston Group Limited
