Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.076 HKD | -3.80% | -10.59% | -92.90% |
May. 01 | Public Policy inks USD13 million credit facility | AN |
Apr. 26 | Estee Lauder, Microsoft Expand Collaboration to Create AI Innovation Lab | MT |
Valuation
Fiscal Period: Settembre | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 572 | 314.1 | 24.62 | 186.9 | 214.3 | 129.9 |
Enterprise Value (EV) 1 | 653.8 | 419.4 | 149.4 | 258.4 | 289.9 | 224.2 |
P/E ratio | -7.81 x | -7.12 x | -0.2 x | -2.7 x | -13.8 x | -10.6 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 5.26 x | 0.71 x | 0.58 x | 2.61 x | 1.57 x | 0.78 x |
EV / Revenue | 6.01 x | 0.95 x | 3.5 x | 3.61 x | 2.13 x | 1.35 x |
EV / EBITDA | -18.6 x | -46.2 x | -9.72 x | -26.3 x | -29.7 x | -179 x |
EV / FCF | -8.97 x | - | -15.8 x | 25.3 x | -57.4 x | 38.6 x |
FCF Yield | -11.1% | - | -6.34% | 3.95% | -1.74% | 2.59% |
Price to Book | 2.27 x | 4.69 x | -2.41 x | 6.71 x | 13.6 x | 51.5 x |
Nbr of stocks (in thousands) | 62,172 | 65,172 | 91,172 | 455,860 | 455,860 | 455,860 |
Reference price 2 | 9.200 | 4.820 | 0.2700 | 0.4100 | 0.4700 | 0.2850 |
Announcement Date | 3/31/19 | 12/30/19 | 12/31/20 | 12/31/21 | 12/30/22 | 1/1/24 |
Income Statement Evolution (Annual data)
Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 108.7 | 441.3 | 42.73 | 71.49 | 136.2 | 166.1 |
EBITDA 1 | -35.07 | -9.071 | -15.37 | -9.814 | -9.771 | -1.251 |
EBIT 1 | -56.43 | -34.73 | -37.84 | -21.62 | -21.66 | -16.27 |
Operating Margin | -51.9% | -7.87% | -88.55% | -30.25% | -15.9% | -9.8% |
Earnings before Tax (EBT) 1 | -84.88 | -91.52 | -295.2 | -23.41 | 14.13 | 17.17 |
Net income 1 | -70.6 | -42.11 | -101.8 | -20.98 | -15.5 | -12.23 |
Net margin | -64.94% | -9.54% | -238.3% | -29.35% | -11.38% | -7.36% |
EPS 2 | -1.178 | -0.6769 | -1.320 | -0.1520 | -0.0340 | -0.0268 |
Free Cash Flow 1 | -72.86 | - | -9.463 | 10.21 | -5.05 | 5.81 |
FCF margin | -67.02% | - | -22.14% | 14.28% | -3.71% | 3.5% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 3/31/19 | 12/30/19 | 12/31/20 | 12/31/21 | 12/30/22 | 1/1/24 |
Balance Sheet Analysis
Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 81.8 | 105 | 125 | 71.5 | 75.7 | 94.3 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | -2.332 x | -11.6 x | -8.115 x | -7.287 x | -7.746 x | -75.38 x |
Free Cash Flow 1 | -72.9 | - | -9.46 | 10.2 | -5.05 | 5.81 |
ROE (net income / shareholders' equity) | -28.7% | - | -171% | -42.8% | 13.8% | 15.7% |
ROA (Net income/ Total Assets) | -6.49% | - | -6.56% | -5.74% | -5.58% | -3.77% |
Assets 1 | 1,088 | - | 1,552 | 365.6 | 277.8 | 324.2 |
Book Value Per Share 2 | 4.050 | 1.030 | -0.1100 | 0.0600 | 0.0300 | 0.0100 |
Cash Flow per Share 2 | 0.0400 | 0.0500 | 0.0200 | 0.0500 | 0.0100 | 0.0200 |
Capex 1 | 9.93 | 13.3 | 6.23 | 5.11 | 9.86 | 15.7 |
Capex / Sales | 9.14% | 3% | 14.58% | 7.14% | 7.23% | 9.46% |
Announcement Date | 3/31/19 | 12/30/19 | 12/31/20 | 12/31/21 | 12/30/22 | 1/1/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-92.90% | 4.44M | |
+1.34% | 14.48B | |
+23.74% | 10.24B | |
+3.55% | 8.08B | |
+7.37% | 7.69B | |
-2.73% | 7.38B | |
+34.21% | 6B | |
-29.34% | 5.47B | |
+18.60% | 5.38B | |
-1.22% | 5.09B |
- Stock Market
- Equities
- 8007 Stock
- Financials Global Strategic Group Limited