LANDBAY INC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.3 USD | +3.60% |
|
+81.10% | +318.18% |
| 05-10 | Landbay Inc. Announces the Appointment of Lidong Wang as CFO | CI |
| 05-10 | Landbay Inc. Announces Management Changes | CI |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 30.3 | 20.7 | 9.75 |
| Enterprise Value (EV) 1 | 30.36 | 20.75 | 9.841 |
| P/E ratio | -150 x | -464 x | -259 x |
| Yield | - | - | - |
| Capitalization / Revenue | 7,834 x | 2,163 x | 536 x |
| EV / Revenue | 7,849 x | 2,168 x | 541 x |
| EV / EBITDA | -477,801,719 x | -460,147,655 x | -267,966,863 x |
| EV / FCF | 259,555,942 x | 996,445,341 x | -441,454,762 x |
| FCF Yield | 0% | 0% | -0% |
| Price to Book | 9,528 x | -445 x | -116 x |
| Nbr of stocks (in thousands) | 30,000 | 30,000 | 30,000 |
| Reference price 2 | 1.010 | 0.6900 | 0.3250 |
| Announcement Date | 6/24/21 | 6/29/22 | 6/29/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | -0.00729 | 0.0421 | 0.0477 | 0.003868 | 0.009572 | 0.0182 |
| EBITDA | - | - | -0.0374 | -0.0635 | -0.0451 | -0.0367 |
| EBIT 1 | -0.00756 | 0.001887 | -0.0425 | -0.0737 | -0.0461 | -0.0377 |
| Operating Margin | 103.7% | 4.48% | -89.21% | -1,906.57% | -481.5% | -207.33% |
| Earnings before Tax (EBT) 1 | -0.008071 | 0.001539 | -0.0427 | -0.2017 | -0.0446 | -0.0377 |
| Net income 1 | -0.008071 | 0.001072 | -0.0427 | -0.2017 | -0.0446 | -0.0377 |
| Net margin | 110.71% | 2.54% | -89.6% | -5,213.99% | -465.9% | -207.1% |
| EPS 2 | -0.000837 | 0.000111 | -0.002022 | -0.006722 | -0.001486 | -0.001255 |
| Free Cash Flow | - | - | -0.2303 | 0.117 | 0.0208 | -0.0223 |
| FCF margin | - | - | -483.14% | 3,024.02% | 217.6% | -122.57% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 6/29/18 | 7/15/19 | 6/30/20 | 6/24/21 | 6/29/22 | 6/29/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 0.02 | 0.06 | 0.05 | 0.09 |
| Net Cash position 1 | 0.04 | 0.04 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -0.5712 x | -0.9443 x | -1.218 x | -2.487 x |
| Free Cash Flow | - | - | -0.23 | 0.12 | 0.02 | -0.02 |
| ROE (net income / shareholders' equity) | -20.5% | 1.36% | -33.8% | -194% | 184% | 57.6% |
| ROA (Net income/ Total Assets) | -11% | 1.39% | -17.3% | -29.1% | -57.7% | -92.7% |
| Assets 1 | 0.0733 | 0.077 | 0.2463 | 0.6927 | 0.0773 | 0.0406 |
| Book Value Per Share 2 | 0.0100 | 0.0100 | 0.0100 | 0 | -0 | -0 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 6/29/18 | 7/15/19 | 6/30/20 | 6/24/21 | 6/29/22 | 6/29/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +318.18% | 69M | |
| -22.59% | 254M | |
| +72.77% | 66.51M | |
| +41.18% | 61.05M |
- Stock Market
- Equities
- LNBY Stock
- Financials Landbay Inc
