ABUNDANCE INTERNATIONAL LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.016 SGD | 0.00% |
|
+6.67% | -36.00% |
| Mar. 28 | Singapore Shares Down at Market Close; Second Chance Properties Shares Down 2% | MT |
| Mar. 28 | Abundance International’s Director Steps Down; Shares Slump 13% | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 11.77 | 4.235 | 14.11 | 30.4 | 26.59 | 24.05 |
| Enterprise Value (EV) 1 | 10.56 | 9.348 | 24.97 | 29.4 | 22 | 20.97 |
| P/E ratio | -15.3 x | -1.69 x | -5.36 x | 6.06 x | 18.7 x | -80.2 x |
| Yield | - | - | - | 1.56% | 2.52% | - |
| Capitalization / Revenue | 0.03 x | 0.01 x | 0.03 x | 0.04 x | 0.05 x | 0.04 x |
| EV / Revenue | 0.03 x | 0.03 x | 0.06 x | 0.04 x | 0.04 x | 0.03 x |
| EV / EBITDA | 7.43 x | -15 x | -96.4 x | 3.97 x | 13.6 x | 109 x |
| EV / FCF | 92 x | -340 x | -4.69 x | 26.5 x | 5.32 x | 23 x |
| FCF Yield | 1.09% | -0.29% | -21.3% | 3.78% | 18.8% | 4.34% |
| Price to Book | 0.57 x | 0.23 x | 0.74 x | 0.82 x | 0.7 x | 0.67 x |
| Nbr of stocks (in thousands) | 642,750 | 642,750 | 642,750 | 1,281,689 | 1,281,689 | 1,281,689 |
| Reference price 2 | 0.0183 | 0.006590 | 0.0220 | 0.0237 | 0.0207 | 0.0188 |
| Announcement Date | 4/8/19 | 4/15/20 | 4/12/21 | 4/10/22 | 4/12/23 | 4/8/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 413.5 | 360.8 | 411.3 | 718.8 | 569.8 | 623.4 |
| EBITDA 1 | 1.422 | -0.623 | -0.259 | 7.401 | 1.619 | 0.193 |
| EBIT 1 | 0.968 | -1.117 | -0.792 | 6.911 | 1.102 | -0.39 |
| Operating Margin | 0.23% | -0.31% | -0.19% | 0.96% | 0.19% | -0.06% |
| Earnings before Tax (EBT) 1 | -0.578 | -2.587 | -2.218 | 6.887 | 1.852 | -0.28 |
| Net income 1 | -0.743 | -2.484 | -2.625 | 4.827 | 1.425 | -0.3 |
| Net margin | -0.18% | -0.69% | -0.64% | 0.67% | 0.25% | -0.05% |
| EPS 2 | -0.001200 | -0.003900 | -0.004100 | 0.003915 | 0.001111 | -0.000234 |
| Free Cash Flow 1 | 0.1148 | -0.0275 | -5.327 | 1.111 | 4.131 | 0.9106 |
| FCF margin | 0.03% | -0.01% | -1.3% | 0.15% | 0.72% | 0.15% |
| FCF Conversion (EBITDA) | 8.07% | - | - | 15.01% | 255.17% | 471.83% |
| FCF Conversion (Net income) | - | - | - | 23.02% | 289.9% | - |
| Dividend per Share | - | - | - | 0.000371 | 0.000522 | - |
| Announcement Date | 4/8/19 | 4/15/20 | 4/12/21 | 4/10/22 | 4/12/23 | 4/8/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 5.11 | 10.9 | - | - | - |
| Net Cash position 1 | 1.21 | - | - | 1.01 | 4.59 | 3.08 |
| Leverage (Debt/EBITDA) | - | -8.207 x | -41.93 x | - | - | - |
| Free Cash Flow 1 | 0.11 | -0.03 | -5.33 | 1.11 | 4.13 | 0.91 |
| ROE (net income / shareholders' equity) | -3.54% | -12.6% | -14.2% | 17.2% | 3.77% | -0.8% |
| ROA (Net income/ Total Assets) | 0.98% | -1.15% | -0.67% | 5.36% | 0.9% | -0.34% |
| Assets 1 | -75.74 | 216.6 | 391.1 | 90.05 | 157.9 | 87.39 |
| Book Value Per Share 2 | 0.0300 | 0.0300 | 0.0300 | 0.0300 | 0.0300 | 0.0300 |
| Cash Flow per Share 2 | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0100 |
| Capex 1 | 0.12 | 0.95 | 0.07 | 0.06 | 0.55 | 0.03 |
| Capex / Sales | 0.03% | 0.26% | 0.02% | 0.01% | 0.1% | 0% |
| Announcement Date | 4/8/19 | 4/15/20 | 4/12/21 | 4/10/22 | 4/12/23 | 4/8/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -36.00% | 15.05M | |
| -2.72% | 187M | |
| +50.00% | 52.77M |
- Stock Market
- Equities
- 541 Stock
- Financials Abundance International Limited
