KINGBOARD HOLDINGS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.52 HKD | -3.13% |
|
+9.17% | +4.50% |
| 03-19 | Kingboard Laminates Reports 51% Profit Drop for 2023; Declares Dividend | MT |
| 03-19 | Kingboard Holdings Posts Lower Profit for 2023; Declares Dividend | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 27,297 | 36,159 | 42,079 | 27,553 | 20,703 | 22,332 | - | - |
| Enterprise Value (EV) 1 | 27,297 | 36,159 | 42,079 | 27,553 | 20,703 | 22,332 | 22,332 | 22,332 |
| P/E ratio | - | - | - | - | - | - | - | - |
| Yield | 5.59% | 3.91% | 7.91% | 4.23% | 5.46% | 4.47% | 5.46% | 6.2% |
| Capitalization / Revenue | - | - | 0.74 x | 0.56 x | 0.52 x | 0.52 x | 0.46 x | 0.44 x |
| EV / Revenue | - | - | 0.74 x | 0.56 x | 0.52 x | 0.52 x | 0.46 x | 0.44 x |
| EV / EBITDA | - | - | 2.4 x | 2.92 x | 3.37 x | 3.06 x | 2.33 x | 2.46 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | - | - | - | 0.46 x | 0.35 x | 0.35 x | 0.34 x | - |
| Nbr of stocks (in thousands) | 1,105,158 | 1,105,792 | 1,108,792 | 1,108,792 | 1,108,312 | 1,108,312 | - | - |
| Reference price 2 | 24.70 | 32.70 | 37.95 | 24.85 | 18.68 | 20.15 | 20.15 | 20.15 |
| Announcement Date | 20-03-23 | 21-03-22 | 22-03-18 | 23-03-27 | 24-03-18 | - | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 56,755 | 49,376 | 39,712 | 42,542 | 48,729 | 50,539 |
| EBITDA 1 | - | - | 17,560 | 9,445 | 6,139 | 7,299 | 9,574 | 9,094 |
| EBIT 1 | - | - | 15,025 | 8,853 | 4,405 | 5,331 | 6,194 | 7,046 |
| Operating Margin | - | - | 26.47% | 17.93% | 11.09% | 12.53% | 12.71% | 13.94% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.380 | 1.280 | 3.000 | 1.050 | 1.020 | 0.9000 | 1.100 | 1.250 |
| Announcement Date | 20-03-23 | 21-03-22 | 22-03-18 | 23-03-27 | 24-03-18 | - | - | - |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 18.1% | 5.94% | 3.44% | 5.98% | 7.35% | 6.64% |
| ROA (Net income/ Total Assets) | - | 3.64% | 2.1% | 4% | 5.1% | - |
| Assets | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 54.20 | 53.90 | 57.00 | 59.00 | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 2 | - | 3,730 | 3,275 | 5,000 | 5,000 | - |
| Capex / Sales | - | 7.55% | 8.25% | 11.75% | 10.26% | - |
| Announcement Date | 22-03-18 | 23-03-27 | 24-03-18 | - | - | - |
1HKD2HKD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
20.15
HKD
Average target price
29
HKD
Spread / Average Target
+43.92%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.50% | 2.86B | |
| +25.81% | 74.91B | |
| +62.20% | 72.59B | |
| -5.65% | 34.92B | |
| -10.42% | 30.7B | |
| -7.83% | 14.16B | |
| +11.29% | 10.06B | |
| -8.97% | 10.42B | |
| +27.04% | 8.4B | |
| +10.22% | 8.53B |
- Stock Market
- Equities
- 148 Stock
- Financials Kingboard Holdings Limited