MAN SHUN GROUP (HOLDINGS) LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.135 HKD | 0.00% |
|
0.00% | -14.56% |
| 03-27 | Man Shun Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Man Shun Group Limited Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 295 | 430 | 395 | 520 | 305 | 158 |
| Enterprise Value (EV) 1 | 188.5 | 333.5 | 304.8 | 432.9 | 237.3 | 68.33 |
| P/E ratio | 20.4 x | 430 x | -46.5 x | -234 x | 1,525 x | 232 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.8 x | 3.76 x | 3.1 x | 4.27 x | 2.44 x | 1.03 x |
| EV / Revenue | 1.15 x | 2.91 x | 2.39 x | 3.56 x | 1.9 x | 0.45 x |
| EV / EBITDA | 5.74 x | 878 x | -20.3 x | -110 x | -41.7 x | -7.97 x |
| EV / FCF | 5.12 x | -39.8 x | -64.8 x | -157 x | -10.6 x | 4 x |
| FCF Yield | 19.5% | -2.51% | -1.54% | -0.64% | -9.41% | 25% |
| Price to Book | 1.84 x | 2.66 x | 2.58 x | 3.45 x | 2.02 x | 1.04 x |
| Nbr of stocks (in thousands) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 |
| Reference price 2 | 0.2950 | 0.4300 | 0.3950 | 0.5200 | 0.3050 | 0.1580 |
| Announcement Date | 19-04-30 | 20-04-23 | 21-04-22 | 22-04-21 | 23-04-20 | 24-04-25 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 163.6 | 114.5 | 127.6 | 121.7 | 125.1 | 153 |
| EBITDA 1 | 32.82 | 0.38 | -15.02 | -3.922 | -5.685 | -8.578 |
| EBIT 1 | 32.12 | 0.06 | -15.34 | -4.139 | -5.985 | -9.258 |
| Operating Margin | 19.63% | 0.05% | -12.02% | -3.4% | -4.78% | -6.05% |
| Earnings before Tax (EBT) 1 | 18.3 | 2.31 | -8.599 | -2.225 | 0.252 | 0.703 |
| Net income 1 | 12.58 | 1.007 | -8.464 | -2.225 | 0.238 | 0.68 |
| Net margin | 7.69% | 0.88% | -6.63% | -1.83% | 0.19% | 0.44% |
| EPS 2 | 0.0145 | 0.001000 | -0.008500 | -0.002225 | 0.000200 | 0.000680 |
| Free Cash Flow 1 | 36.82 | -8.375 | -4.707 | -2.756 | -22.33 | 17.07 |
| FCF margin | 22.5% | -7.32% | -3.69% | -2.26% | -17.85% | 11.16% |
| FCF Conversion (EBITDA) | 112.18% | - | - | - | - | - |
| FCF Conversion (Net income) | 292.63% | - | - | - | - | 2,509.72% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19-04-30 | 20-04-23 | 21-04-22 | 22-04-21 | 23-04-20 | 24-04-25 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 106 | 96.5 | 90.2 | 87.1 | 67.7 | 89.7 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 36.8 | -8.38 | -4.71 | -2.76 | -22.3 | 17.1 |
| ROE (net income / shareholders' equity) | 12.1% | 0.63% | -5.38% | -1.46% | 0.16% | 0.45% |
| ROA (Net income/ Total Assets) | 15.1% | 0.02% | -5.4% | -1.52% | -2.23% | -3.43% |
| Assets 1 | 83.11 | 4,888 | 156.7 | 146.2 | -10.69 | -19.81 |
| Book Value Per Share 2 | 0.1600 | 0.1600 | 0.1500 | 0.1500 | 0.1500 | 0.1500 |
| Cash Flow per Share 2 | 0.1100 | 0.1000 | 0.0900 | 0.0900 | 0.0600 | 0.0900 |
| Capex 1 | 0.15 | 0.06 | 0.39 | 0.09 | 0.55 | 0.19 |
| Capex / Sales | 0.09% | 0.05% | 0.3% | 0.07% | 0.44% | 0.12% |
| Announcement Date | 19-04-30 | 20-04-23 | 21-04-22 | 22-04-21 | 23-04-20 | 24-04-25 |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -14.56% | 17.28M | |
| +10.73% | 13.11B | |
| +27.80% | 6.61B | |
| +38.44% | 4.73B | |
| -7.14% | 925M | |
| +129.76% | 756M | |
| +19.35% | 492M | |
| +24.94% | 441M | |
| -18.22% | 416M | |
| +34.15% | 407M |
- Stock Market
- Equities
- 1746 Stock
- Financials Man Shun Group (Holdings) Limited