DIGITAL DOMAIN HOLDINGS LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.41 HKD | -2.38% |
|
-14.58% | +36.67% |
| Mar. 25 | Digital Domain Holdings' Loss Widens on Lower Revenue; Shares Fall 4% | MT |
| Mar. 24 | Digital Domain Holdings 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 | 2,753 | 2,419 | 2,896 | 2,771 | 1,494 | 2,214 |
| Enterprise Value (EV) 1 | 3,254 | 2,528 | 3,191 | 2,885 | 1,899 | 2,197 |
| P/E ratio | -5.22 x | -5.66 x | -5.15 x | -3.7 x | -7.24 x | -4.63 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.58 x | 3.87 x | 4.82 x | 3.21 x | 1.56 x | 3.01 x |
| EV / Revenue | 5.42 x | 4.04 x | 5.31 x | 3.34 x | 1.98 x | 2.98 x |
| EV / EBITDA | -8.82 x | -8.82 x | -11.6 x | -14.4 x | -12.4 x | -7.38 x |
| EV / FCF | -6.92 x | -93 x | -15.3 x | -26.2 x | -46.8 x | -14.2 x |
| FCF Yield | -14.5% | -1.07% | -6.52% | -3.82% | -2.14% | -7.07% |
| Price to Book | 2.24 x | 1.7 x | 3.44 x | 4.73 x | 3.97 x | 3.3 x |
| Nbr of stocks (in thousands) | 2,673,151 | 3,407,382 | 3,407,552 | 4,329,028 | 4,329,028 | 7,379,249 |
| Reference price 2 | 1.030 | 0.7100 | 0.8500 | 0.6400 | 0.3450 | 0.3000 |
| Announcement Date | 4/25/19 | 4/28/20 | 4/27/21 | 4/28/22 | 4/27/23 | 4/22/24 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 600.7 | 625.4 | 601.3 | 864.2 | 958.7 | 736.5 |
| EBITDA 1 | -368.8 | -286.7 | -274.7 | -199.9 | -152.9 | -297.8 |
| EBIT 1 | -508 | -414.6 | -365.1 | -238.9 | -192.4 | -323.4 |
| Operating Margin | -84.58% | -66.3% | -60.72% | -27.64% | -20.07% | -43.91% |
| Earnings before Tax (EBT) 1 | -528 | -422.3 | -601.1 | -778.3 | -219.1 | -470.5 |
| Net income 1 | -518 | -400.8 | -598.5 | -722 | -206.3 | -394.6 |
| Net margin | -86.24% | -64.08% | -99.54% | -83.54% | -21.52% | -53.57% |
| EPS 2 | -0.1971 | -0.1254 | -0.1651 | -0.1731 | -0.0477 | -0.0648 |
| Free Cash Flow 1 | -470.5 | -27.17 | -208.1 | -110.3 | -40.56 | -155.2 |
| FCF margin | -78.32% | -4.34% | -34.6% | -12.76% | -4.23% | -21.07% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/25/19 | 4/28/20 | 4/27/21 | 4/28/22 | 4/27/23 | 4/22/24 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 501 | 108 | 295 | 114 | 405 | - |
| Net Cash position 1 | - | - | - | - | - | 17 |
| Leverage (Debt/EBITDA) | -1.358 x | -0.3777 x | -1.072 x | -0.5714 x | -2.65 x | - |
| Free Cash Flow 1 | -470 | -27.2 | -208 | -110 | -40.6 | -155 |
| ROE (net income / shareholders' equity) | -38.7% | -30.1% | -52.5% | -118% | -53.6% | -119% |
| ROA (Net income/ Total Assets) | -15.4% | -11.8% | -12.4% | -11.1% | -10.8% | -17.7% |
| Assets 1 | 3,359 | 3,402 | 4,816 | 6,522 | 1,913 | 2,229 |
| Book Value Per Share 2 | 0.4600 | 0.4200 | 0.2500 | 0.1400 | 0.0900 | 0.0900 |
| Cash Flow per Share 2 | 0.0300 | 0.1000 | 0.0300 | 0.0600 | 0.0100 | 0.0600 |
| Capex 1 | 19.1 | 26.4 | 36.7 | 38.5 | 14.2 | 9.13 |
| Capex / Sales | 3.18% | 4.22% | 6.11% | 4.46% | 1.48% | 1.24% |
| Announcement Date | 4/25/19 | 4/28/20 | 4/27/21 | 4/28/22 | 4/27/23 | 4/22/24 |
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. | |
|---|---|---|
| +36.67% | 428M | |
| +11.29% | 7.99B | |
| -6.98% | 6.11B | |
| +10.44% | 5.74B | |
| +9.47% | 4.19B | |
| +14.85% | 3.87B | |
| -2.78% | 3.2B | |
| +13.87% | 2.8B | |
| +44.80% | 2.2B | |
| +1.18% | 1.91B |
- Stock Market
- Equities
- 547 Stock
- Financials Digital Domain Holdings Limited
