Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.023 HKD | +4.55% | 0.00% | -11.54% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|
Capitalization 1 | 528 | 42.48 | 80.36 | 62.21 |
Enterprise Value (EV) 1 | 531.6 | 80.28 | 101.3 | 73.11 |
P/E ratio | 215 x | -2.59 x | -2.23 x | -1.84 x |
Yield | - | - | - | - |
Capitalization / Revenue | 11.5 x | 0.64 x | 0.48 x | 3.81 x |
EV / Revenue | 11.6 x | 1.22 x | 0.6 x | 4.47 x |
EV / EBITDA | 36.4 x | -27.4 x | -18.6 x | -11.7 x |
EV / FCF | -30.6 x | -1.96 x | -16.3 x | 7.13 x |
FCF Yield | -3.27% | -50.9% | -6.13% | 14% |
Price to Book | 4.03 x | 0.34 x | 0.76 x | 0.81 x |
Nbr of stocks (in thousands) | 600,000 | 720,000 | 820,000 | 864,000 |
Reference price 2 | 0.8800 | 0.0590 | 0.0980 | 0.0720 |
Announcement Date | 20-03-27 | 21-03-30 | 22-03-30 | 23-03-29 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 38.36 | 43.78 | 45.9 | 66.03 | 167.9 | 16.34 |
EBITDA 1 | 16.19 | 22.28 | 14.6 | -2.926 | -5.46 | -6.271 |
EBIT 1 | 9.677 | 15.88 | 6.664 | -12.7 | -13.98 | -14.51 |
Operating Margin | 25.22% | 36.27% | 14.52% | -19.23% | -8.33% | -88.82% |
Earnings before Tax (EBT) 1 | 1.397 | 10.79 | 4.131 | -14.77 | -34.33 | -37.59 |
Net income 1 | -0.6792 | 8.026 | 2.135 | -14.75 | -31.86 | -33.52 |
Net margin | -1.77% | 18.33% | 4.65% | -22.34% | -18.97% | -205.09% |
EPS | - | 0.0178 | 0.004096 | -0.0227 | -0.0439 | -0.0392 |
Free Cash Flow 1 | 11.06 | 12.21 | -17.4 | -40.89 | -6.211 | 10.25 |
FCF margin | 28.84% | 27.89% | -37.91% | -61.92% | -3.7% | 62.7% |
FCF Conversion (EBITDA) | 68.34% | 54.81% | - | - | - | - |
FCF Conversion (Net income) | - | 152.15% | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 19-06-26 | 19-06-26 | 20-03-27 | 21-03-30 | 22-03-30 | 23-03-29 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | 61.5 | 69.6 | 3.57 | 37.8 | 21 | 10.9 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 3.802 x | 3.125 x | 0.2444 x | -12.92 x | -3.839 x | -1.739 x |
Free Cash Flow 1 | 11.1 | 12.2 | -17.4 | -40.9 | -6.21 | 10.2 |
ROE (net income / shareholders' equity) | -2.4% | 24% | 2.51% | -11.6% | -27.8% | -36.4% |
ROA (Net income/ Total Assets) | 5.85% | 8.77% | 2.78% | -4.47% | -5.21% | -7.09% |
Assets 1 | -11.61 | 91.5 | 76.83 | 330.4 | 611.5 | 473 |
Book Value Per Share | - | 0.0900 | 0.2200 | 0.1700 | 0.1300 | 0.0900 |
Cash Flow per Share | - | 0 | 0.0400 | 0 | 0.0200 | 0.0100 |
Capex 1 | 1.07 | 4.17 | 20.8 | 28.2 | 5.3 | 1.11 |
Capex / Sales | 2.8% | 9.52% | 45.38% | 42.75% | 3.16% | 6.81% |
Announcement Date | 19-06-26 | 19-06-26 | 20-03-27 | 21-03-30 | 22-03-30 | 23-03-29 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-11.54% | 2.43M | |
+19.06% | 45.14B | |
+7.51% | 31.56B | |
+22.50% | 17.47B | |
-10.10% | 7.48B | |
+18.10% | 5.45B | |
+3.38% | 4.3B | |
-2.57% | 3.68B | |
-8.19% | 2.7B | |
+21.50% | 2.17B |
- Stock Market
- Equities
- 8612 Stock
- Financials World Super Holdings Limited