VINDA INTERNATIONAL HOLDINGS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.45 HKD | 0.00% |
|
0.00% | +3.08% |
| 04-03 | Vinda International CEO, Two Vice-Chairpersons Resign | MT |
| 04-02 | Vinda International Holdings Limited Announces Resignation of Directors, and Change in Composition of Board Committees | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,947 | 25,369 | 22,824 | 27,675 | 27,375 | 28,217 | - |
| Enterprise Value (EV) 1 | 20,642 | 29,351 | 27,576 | 31,112 | 30,388 | 29,674 | 25,854 |
| P/E ratio | 14.9 x | 13.5 x | 13.9 x | 39.2 x | 108 x | - | - |
| Yield | 1.97% | 2.22% | 2.11% | 1.74% | - | 1.17% | 2.07% |
| Capitalization / Revenue | 1.05 x | 1.54 x | 1.22 x | 1.43 x | 1.37 x | 1.25 x | 1.14 x |
| EV / Revenue | 1.28 x | 1.78 x | 1.48 x | 1.6 x | 1.52 x | 1.31 x | 1.04 x |
| EV / EBITDA | 7.71 x | 8.15 x | 8.38 x | 14.8 x | 17.2 x | 10.7 x | 6.67 x |
| EV / FCF | 16,300,842 x | 95,573,931 x | 30,953,737 x | 31,699,711 x | 36,780,450 x | - | - |
| FCF Yield | 0% | 0% | 0% | 0% | 0% | - | - |
| Price to Book | 1.79 x | 2.17 x | 1.75 x | 2.31 x | 2.1 x | 2.2 x | 1.95 x |
| Nbr of stocks (in thousands) | 1,195,103 | 1,199,474 | 1,201,265 | 1,203,275 | 1,203,285 | 1,203,285 | - |
| Reference price 2 | 14.18 | 21.15 | 19.00 | 23.00 | 22.75 | 23.45 | 23.45 |
| Announcement Date | 20-01-21 | 21-01-26 | 22-01-25 | 23-01-25 | 24-01-24 | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 16,074 | 16,512 | 18,676 | 19,418 | 19,999 | 22,598 | 24,794 |
| EBITDA 1 | 2,678 | 3,601 | 3,292 | 2,104 | 1,768 | 2,779 | 3,873 |
| EBIT 1 | 1,570 | 2,453 | 2,043 | 806.5 | 424 | 1,391 | 2,324 |
| Operating Margin | 9.76% | 14.85% | 10.94% | 4.15% | 2.12% | 6.16% | 9.37% |
| Earnings before Tax (EBT) | 1,371 | 2,326 | 1,950 | 746.9 | 287.6 | - | - |
| Net income | 1,138 | 1,874 | 1,638 | 706 | 253.2 | - | - |
| Net margin | 7.08% | 11.35% | 8.77% | 3.64% | 1.27% | - | - |
| EPS | 0.9520 | 1.562 | 1.363 | 0.5870 | 0.2100 | - | - |
| Free Cash Flow | 1,266 | 307.1 | 890.9 | 981.4 | 826.2 | - | - |
| FCF margin | 7.88% | 1.86% | 4.77% | 5.05% | 4.13% | - | - |
| FCF Conversion (EBITDA) | 47.29% | 8.53% | 27.06% | 46.65% | 46.73% | - | - |
| FCF Conversion (Net income) | 111.25% | 16.38% | 54.38% | 139.01% | 326.37% | - | - |
| Dividend per Share 2 | 0.2800 | 0.4700 | 0.4000 | 0.4000 | - | 0.2745 | 0.4858 |
| Announcement Date | 20-01-21 | 21-01-26 | 22-01-25 | 23-01-25 | 24-01-24 | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,106 | 5,486 | - | 9,737 | - | 9,929 |
| EBITDA 1 | - | 800 | - | - | - | - |
| EBIT 1 | - | 478.5 | - | 49.6 | - | 286.6 |
| Operating Margin | - | 8.72% | - | 0.51% | - | 2.89% |
| Earnings before Tax (EBT) | - | - | - | 15.18 | - | - |
| Net income | 266 | - | 637.7 | 68.32 | 120.6 | 132.5 |
| Net margin | 6.48% | - | - | 0.7% | - | 1.33% |
| EPS | - | - | 0.5300 | - | 0.1000 | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 21-10-22 | 22-01-25 | 22-08-19 | 23-01-25 | 23-07-19 | 24-01-24 |
1HKD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 3,696 | 3,982 | 4,752 | 3,436 | 3,014 | 1,457 | - |
| Net Cash position 1 | - | - | - | - | - | - | 2,363 |
| Leverage (Debt/EBITDA) | 1.38 x | 1.106 x | 1.444 x | 1.633 x | 1.704 x | 0.5242 x | - |
| Free Cash Flow | 1,266 | 307 | 891 | 981 | 826 | - | - |
| ROE (net income / shareholders' equity) | 12.5% | 17.7% | 13.3% | 5.64% | 2.02% | 8.89% | 14.3% |
| ROA (Net income/ Total Assets) | 5.94% | 8.84% | 6.93% | 2.91% | 1.09% | 5.82% | 9.13% |
| Assets | 19,175 | 21,202 | 23,651 | 24,238 | 23,219 | - | - |
| Book Value Per Share 2 | 7.920 | 9.730 | 10.80 | 9.980 | 10.80 | 10.70 | 12.00 |
| Cash Flow per Share | 2.100 | 1.670 | 2.200 | 1.730 | 1.620 | - | - |
| Capex | 1,247 | 1,697 | 1,755 | 1,100 | 1,118 | - | - |
| Capex / Sales | 7.76% | 10.28% | 9.4% | 5.66% | 5.59% | - | - |
| Announcement Date | 20-01-21 | 21-01-26 | 22-01-25 | 23-01-25 | 24-01-24 | - | - |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
23.45
HKD
Average target price
25.3
HKD
Spread / Average Target
+7.89%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +3.08% | 3.6B | |
| +11.30% | 45.54B | |
| -9.06% | 17.38B | |
| -9.81% | 3.89B | |
| -13.60% | 1.56B | |
| +40.30% | 1.26B | |
| +13.83% | 928M | |
| +24.39% | 820M | |
| +25.47% | 436M | |
| -22.09% | 370M |
- Stock Market
- Equities
- 3331 Stock
- Financials Vinda International Holdings Limited
