Stock 1999 MAN WAH HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Man Wah Holdings Limited

Equities

1999

BMG5800U1071

Home Furnishings

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
5.6 HKD +3.13% Intraday chart for Man Wah Holdings Limited +8.95% +4.67%
Feb. 01 Man Wah Holdings Buys Back 2 Million Shares MT
Jan. 31 Man Wah Holdings Repurchases 2 Million Shares MT

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 17,586 16,133 63,816 33,573 25,369 21,714 - -
Enterprise Value (EV) 1 20,701 18,150 64,110 35,077 25,807 21,097 19,675 17,473
P/E ratio 12.9 x 9.91 x 32.2 x 15.1 x 13.3 x 9.68 x 8.39 x 7.35 x
Yield 2.61% 4.47% 1.61% 3.49% 3.86% 5.43% 6.24% 6.96%
Capitalization / Revenue 1.56 x 1.33 x 3.88 x 1.56 x 1.46 x 1.19 x 1.07 x 0.97 x
EV / Revenue 1.84 x 1.49 x 3.9 x 1.63 x 1.49 x 1.16 x 0.97 x 0.78 x
EV / EBITDA 10.1 x 7.14 x 22.6 x 9.81 x 8.08 x 5.79 x 4.76 x 3.78 x
EV / FCF 280 x 9.83 x 97.7 x 59.9 x 10.3 x 12.8 x 7.85 x 5.82 x
FCF Yield 0.36% 10.2% 1.02% 1.67% 9.7% 7.84% 12.7% 17.2%
Price to Book 2.83 x 2.42 x 5.75 x 2.9 x 2.2 x 1.69 x 1.51 x 1.34 x
Nbr of stocks (in thousands) 3,823,123 3,795,940 3,958,795 3,908,340 3,920,950 3,877,538 - -
Reference price 2 4.600 4.250 16.12 8.590 6.470 5.600 5.600 5.600
Announcement Date 5/21/19 5/15/20 5/14/21 5/16/22 5/15/23 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,258 12,144 16,434 21,497 17,351 18,238 20,210 22,465
EBITDA 1 2,052 2,543 2,841 3,574 3,194 3,645 4,136 4,626
EBIT 1 1,795 2,264 2,451 2,890 2,510 2,957 3,370 3,750
Operating Margin 15.95% 18.65% 14.91% 13.44% 14.46% 16.21% 16.68% 16.69%
Earnings before Tax (EBT) 1 1,716 2,109 2,360 2,819 2,355 2,838 3,382 3,836
Net income 1 1,364 1,638 1,925 2,247 1,915 2,252 2,612 3,013
Net margin 12.11% 13.49% 11.71% 10.46% 11.04% 12.35% 12.93% 13.41%
EPS 2 0.3560 0.4287 0.5010 0.5677 0.4877 0.5785 0.6674 0.7620
Free Cash Flow 1 74.01 1,847 656.2 585.9 2,504 1,654 2,506 3,004
FCF margin 0.66% 15.2% 3.99% 2.73% 14.43% 9.07% 12.4% 13.37%
FCF Conversion (EBITDA) 3.61% 72.62% 23.1% 16.39% 78.38% 45.39% 60.59% 64.95%
FCF Conversion (Net income) 5.43% 112.73% 34.1% 26.07% 130.75% 73.47% 95.93% 99.71%
Dividend per Share 2 0.1200 0.1900 0.2600 0.3000 0.2500 0.3043 0.3492 0.3899
Announcement Date 5/21/19 5/15/20 5/14/21 5/16/22 5/15/23 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 5,593 6,552 6,637 9,797 10,214 11,282 9,289 8,062 8,938 9,394 9,508 9,682
EBITDA - 1,406 - - 1,468 - - - - - - -
EBIT 1 - 1,274 - 1,477 1,151 1,598 1,420 1,090 1,509 1,424 1,466 1,420
Operating Margin - 19.44% - 15.07% 11.26% 14.17% 15.28% 13.52% 16.89% 15.15% 15.42% 14.67%
Earnings before Tax (EBT) - 1,201 - - 1,263 - - - - - - -
Net income 705.7 932.4 - - 988.1 - 1,092 - - - - -
Net margin 12.62% 14.23% - - 9.67% - 11.76% - - - - -
EPS - - - - - - 0.2778 - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 11/15/19 5/15/20 11/30/21 5/14/21 11/12/21 5/16/22 11/15/22 5/15/23 11/15/23 - - -
1HKD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,114 2,017 294 1,504 438 - - -
Net Cash position 1 - - - - - 618 2,040 4,241
Leverage (Debt/EBITDA) 1.517 x 0.7934 x 0.1034 x 0.4208 x 0.1372 x - - -
Free Cash Flow 1 74 1,847 656 586 2,504 1,655 2,506 3,005
ROE (net income / shareholders' equity) 22.4% 25.3% 22.1% 20% 16.5% 18.3% 18.9% 18.2%
ROA (Net income/ Total Assets) 12.1% 12.4% 12.6% 11.8% 9.54% 12.8% 13.8% 14.7%
Assets 1 11,308 13,180 15,323 18,980 20,081 17,572 18,968 20,446
Book Value Per Share 2 1.620 1.760 2.810 2.960 2.950 3.310 3.720 4.180
Cash Flow per Share 2 0.2900 0.7000 0.5000 0.5900 1.030 0.7700 0.6600 1.080
Capex 1 1,055 836 1,266 1,738 1,555 1,144 1,038 1,010
Capex / Sales 9.37% 6.88% 7.7% 8.08% 8.96% 6.27% 5.13% 4.5%
Announcement Date 5/21/19 5/15/20 5/14/21 5/16/22 5/15/23 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Man Wah Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
5.6 HKD
Average target price
7.183 HKD
Spread / Average Target
+28.27%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Home Furnishings

1st Jan change Capi.
MAN WAH HOLDINGS LIMITED Stock Man Wah Holdings Limited
+4.67% 2.77B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD. Stock Ziel Home Furnishing Technology Co., Ltd.
-1.38% 1.31B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD. Stock Luolai Lifestyle Technology Co., Ltd.
+2.26% 1.09B
LOCTEK ERGONOMIC TECHNOLOGY CORP. Stock Loctek Ergonomic Technology Corp.
+7.48% 830M
SHANGHAI SHUIXING HOME TEXTILE CO., LTD. Stock Shanghai Shuixing Home Textile Co., Ltd.
+18.64% 609M
DER FUTURE SCIENCE AND TECHNOLOGY HOLDING GROUP CO., LTD. Stock Der Future Science and Technology Holding Group Co., Ltd.
-23.90% 423M
ZHEJIANG ZHENGTE CO., LTD. Stock Zhejiang Zhengte Co., Ltd.
-15.55% 312M
DONGGUAN HUALI INDUSTRIES CO.,LTD Stock Dongguan Huali Industries Co.,Ltd
-6.93% 307M
VICTORIAN PLUMBING GROUP PLC Stock Victorian Plumbing Group plc
-18.25% 303M
ITALIAN DESIGN BRANDS S.P.A. Stock Italian Design Brands S.p.A.
+4.13% 304M
Other Home Furnishings
  1. Stock Market
  2. Equities
  3. 1999 Stock
  4. Financials Man Wah Holdings Limited