MACAU LEGEND DEVELOPMENT LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.179 HKD | +2.87% |
|
+7.83% | -4.28% |
| 04-01 | Macau Legend Development Posts Slimmer Loss in 2023 as Revenue Surges 27% | MT |
| 03-28 | Macau Legend Development Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,524 | 6,782 | 6,015 | 3,845 | 2,480 | 1,160 |
| Enterprise Value (EV) 1 | 9,130 | 7,262 | 7,932 | 6,202 | 5,031 | 3,741 |
| P/E ratio | 4.34 x | -35.8 x | -3.08 x | -3.23 x | -4.09 x | -236 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.57 x | 2.87 x | 8.58 x | 3.39 x | 3.49 x | 1.29 x |
| EV / Revenue | 4.89 x | 3.08 x | 11.3 x | 5.46 x | 7.07 x | 4.15 x |
| EV / EBITDA | 33 x | 27.7 x | -15.5 x | -16 x | -17.3 x | 29.7 x |
| EV / FCF | -27.8 x | 19.8 x | -9.41 x | -80.1 x | -17.3 x | -20.8 x |
| FCF Yield | -3.6% | 5.04% | -10.6% | -1.25% | -5.77% | -4.8% |
| Price to Book | 1.11 x | 0.91 x | 1.09 x | 0.89 x | 0.67 x | 0.31 x |
| Nbr of stocks (in thousands) | 6,267,576 | 6,222,111 | 6,201,187 | 6,201,187 | 6,201,187 | 6,201,187 |
| Reference price 2 | 1.360 | 1.090 | 0.9700 | 0.6200 | 0.4000 | 0.1870 |
| Announcement Date | 19-04-26 | 20-04-23 | 21-04-15 | 22-07-15 | 23-04-27 | 24-04-24 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,865 | 2,360 | 700.7 | 1,136 | 711.6 | 901.6 |
| EBITDA 1 | 276.4 | 261.7 | -512.8 | -387.1 | -290.7 | 126.1 |
| EBIT 1 | -114.6 | -136.8 | -933.9 | -803.8 | -658.2 | -204.9 |
| Operating Margin | -6.15% | -5.8% | -133.28% | -70.78% | -92.5% | -22.72% |
| Earnings before Tax (EBT) 1 | 2,451 | -139.4 | -1,864 | -1,118 | -755.4 | -408.9 |
| Net income 1 | 1,966 | -190.3 | -1,955 | -1,190 | -607.2 | -4.921 |
| Net margin | 105.4% | -8.06% | -279.02% | -104.83% | -85.33% | -0.55% |
| EPS 2 | 0.3137 | -0.0305 | -0.3151 | -0.1920 | -0.0979 | -0.000793 |
| Free Cash Flow 1 | -328.7 | 366.1 | -843.3 | -77.47 | -290.2 | -179.6 |
| FCF margin | -17.62% | 15.51% | -120.35% | -6.82% | -40.78% | -19.92% |
| FCF Conversion (EBITDA) | - | 139.86% | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19-04-26 | 20-04-23 | 21-04-15 | 22-07-15 | 23-04-27 | 24-04-24 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 606 | 480 | 1,917 | 2,358 | 2,550 | 2,582 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.191 x | 1.833 x | -3.738 x | -6.09 x | -8.773 x | 20.47 x |
| Free Cash Flow 1 | -329 | 366 | -843 | -77.5 | -290 | -180 |
| ROE (net income / shareholders' equity) | 28.2% | -2.51% | -30.1% | -24.2% | -15.1% | -0.13% |
| ROA (Net income/ Total Assets) | -0.63% | -0.77% | -5.87% | -6.03% | -5.44% | -1.83% |
| Assets 1 | -311,093 | 24,663 | 33,282 | 19,743 | 11,159 | 269.3 |
| Book Value Per Share 2 | 1.230 | 1.200 | 0.8900 | 0.7000 | 0.6000 | 0.6000 |
| Cash Flow per Share 2 | 0.2300 | 0.2500 | 0.0200 | 0.0200 | 0.0100 | 0.0100 |
| Capex 1 | 946 | 331 | 264 | 53.1 | 42.4 | 16.3 |
| Capex / Sales | 50.74% | 14.05% | 37.72% | 4.68% | 5.96% | 1.81% |
| Announcement Date | 19-04-26 | 20-04-23 | 21-04-15 | 22-07-15 | 23-04-27 | 24-04-24 |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -4.28% | 142M | |
| -4.76% | 34.92B | |
| +6.15% | 10.84B | |
| -11.00% | 7.96B | |
| +22.27% | 2.75B | |
| -4.56% | 2.29B | |
| +2.24% | 2.01B | |
| +23.46% | 1.54B | |
| 0.00% | 1.53B | |
| -0.20% | 1.3B |
- Stock Market
- Equities
- 1680 Stock
- Financials Macau Legend Development Limited
