Financials Katrina Group Ltd.

Equities

1A0

SG1DA5000005

Restaurants & Bars

Delayed Singapore S.E. 04:58:43 2024-04-15 am EDT 5-day change 1st Jan Change
0.027 SGD +12.50% Intraday chart for Katrina Group Ltd. 0.00% -3.57%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 46.3 31.49 38.9 21.99 9.764 6.563
Enterprise Value (EV) 1 40.22 108.8 93.95 68.03 50.39 41.56
P/E ratio 107 x -4.98 x -2.38 x -103 x 2.82 x -4.84 x
Yield - - - - - -
Capitalization / Revenue 0.71 x 0.37 x 0.68 x 0.41 x 0.15 x 0.11 x
EV / Revenue 0.62 x 1.29 x 1.64 x 1.26 x 0.78 x 0.7 x
EV / EBITDA 12.7 x 73.3 x -12 x -13.8 x 8.45 x 14.4 x
EV / FCF 242 x 7.25 x 5.16 x 6.25 x 3.34 x 2.79 x
FCF Yield 0.41% 13.8% 19.4% 16% 30% 35.9%
Price to Book 3.31 x 4.09 x -4.49 x -2.48 x -1.84 x -1 x
Nbr of stocks (in thousands) 231,521 231,521 231,521 231,521 232,481 234,389
Reference price 2 0.2000 0.1360 0.1680 0.0950 0.0420 0.0280
Announcement Date 4/14/19 4/14/20 4/15/21 4/14/22 4/13/23 4/11/24
1SGD in Million2SGD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 64.79 84.36 57.42 53.8 64.46 59.32
EBITDA 1 3.174 1.483 -7.854 -4.932 5.963 2.896
EBIT 1 0.465 -1.676 -11.32 -6.954 3.844 0.737
Operating Margin 0.72% -1.99% -19.71% -12.93% 5.96% 1.24%
Earnings before Tax (EBT) 1 0.599 -6.495 -16.33 -0.213 3.474 -1.781
Net income 1 0.431 -6.322 -16.34 -0.214 3.464 -1.348
Net margin 0.67% -7.49% -28.45% -0.4% 5.37% -2.27%
EPS 2 0.001861 -0.0273 -0.0706 -0.000924 0.0149 -0.005791
Free Cash Flow 1 0.166 15 18.21 10.88 15.11 14.91
FCF margin 0.26% 17.79% 31.71% 20.22% 23.44% 25.13%
FCF Conversion (EBITDA) 5.23% 1,011.68% - - 253.34% 514.79%
FCF Conversion (Net income) 38.52% - - - 436.1% -
Dividend per Share - - - - - -
Announcement Date 4/14/19 4/14/20 4/15/21 4/14/22 4/13/23 4/11/24
1SGD in Million2SGD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 77.3 55.1 46 40.6 35
Net Cash position 1 6.08 - - - - -
Leverage (Debt/EBITDA) - 52.11 x -7.01 x -9.334 x 6.814 x 12.09 x
Free Cash Flow 1 0.17 15 18.2 10.9 15.1 14.9
ROE (net income / shareholders' equity) 3.06% -58.3% 3,404% 2.44% -48.9% 22.8%
ROA (Net income/ Total Assets) 1.2% -1.63% -8.09% -6.7% 4.39% 0.96%
Assets 1 35.93 387.1 202 3.194 78.93 -139.8
Book Value Per Share 2 0.0600 0.0300 -0.0400 -0.0400 -0.0200 -0.0300
Cash Flow per Share 2 0.0300 0.0200 0.0500 0.0300 0.0200 0.0100
Capex 1 3.42 7.25 2.67 1.91 0.6 1.63
Capex / Sales 5.28% 8.59% 4.66% 3.56% 0.92% 2.75%
Announcement Date 4/14/19 4/14/20 4/15/21 4/14/22 4/13/23 4/11/24
1SGD in Million2SGD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 1A0 Stock
  4. Financials Katrina Group Ltd.