Stock 6939 MEGAIN HOLDING (CAYMAN) CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials MEGAIN Holding (Cayman) Co., Ltd.

Equities

6939

KYG5961G1038

Semiconductors

Delayed Hong Kong S.E.
Other stock markets
 09:51:44 2024-06-02 pm EDT 		5-day change 1st Jan Change
0.69 HKD +13.11% Intraday chart for MEGAIN Holding (Cayman) Co., Ltd. +9.52% +15.00%
Mar. 27 Megain Holding Co., Ltd. Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 28 June 2024 CI
Mar. 27 MEGAIN Holding Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 541 307 282.9
Enterprise Value (EV) 1 310.6 32.58 39.07
P/E ratio 16.1 x 6.84 x 12.2 x
Yield 2.3% 5.85% 3.28%
Capitalization / Revenue 3.22 x 1.77 x 1.64 x
EV / Revenue 1.85 x 0.19 x 0.23 x
EV / EBITDA 7.66 x 0.69 x 2.02 x
EV / FCF -19.1 x 0.91 x -1.55 x
FCF Yield -5.25% 110% -64.4%
Price to Book 1.65 x 0.84 x 0.76 x
Nbr of stocks (in thousands) 518,750 518,750 518,750
Reference price 2 1.043 0.5917 0.5453
Announcement Date 4/27/22 4/27/23 4/25/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 246.1 157.6 156.8 167.9 173.4 172.4
EBITDA 1 82.85 54.09 48.92 40.54 46.92 19.32
EBIT 1 81.66 52.21 46.6 37.81 45.11 17.89
Operating Margin 33.18% 33.12% 29.72% 22.53% 26.02% 10.38%
Earnings before Tax (EBT) 1 78.14 53.23 35.94 38.43 54.43 27.35
Net income 1 62.68 41.31 28.75 31.26 44.89 23.21
Net margin 25.47% 26.21% 18.34% 18.62% 25.89% 13.46%
EPS - 0.1102 0.0767 0.0648 0.0865 0.0447
Free Cash Flow 1 65.06 12.51 75.82 -16.3 35.88 -25.17
FCF margin 26.44% 7.94% 48.36% -9.71% 20.7% -14.6%
FCF Conversion (EBITDA) 78.52% 23.13% 154.99% - 76.47% -
FCF Conversion (Net income) 103.79% 30.28% 263.73% - 79.94% -
Dividend per Share - - 0.0111 0.0240 0.0346 0.0179
Announcement Date 3/18/21 3/18/21 4/29/21 4/27/22 4/27/23 4/25/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 79.7 82.4 123 230 274 244
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 65.1 12.5 75.8 -16.3 35.9 -25.2
ROE (net income / shareholders' equity) 45.2% 25% 16.4% 12.5% 13% 6.32%
ROA (Net income/ Total Assets) 26.9% 15.2% 14% 8.48% 7.38% 2.81%
Assets 1 232.8 271.8 204.9 368.7 608.6 824.8
Book Value Per Share - - 0.4600 0.6300 0.7000 0.7100
Cash Flow per Share - - 0.3300 0.4600 0.5300 0.3500
Capex 1 2.93 1.96 2.02 2.03 1.34 5.4
Capex / Sales 1.19% 1.25% 1.29% 1.21% 0.77% 3.13%
Announcement Date 3/18/21 3/18/21 4/29/21 4/27/22 4/27/23 4/25/24
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
MEGAIN HOLDING (CAYMAN) CO., LTD. Stock MEGAIN Holding (Cayman) Co., Ltd.
+15.00% 40.46M
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY) Stock TSMC (Taiwan Semiconductor Manufacturing Company)
+38.45% 655B
BROADCOM INC. Stock Broadcom Inc.
+19.20% 616B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+13.30% 270B
QUALCOMM, INC. Stock Qualcomm, Inc.
+41.14% 228B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+14.39% 178B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+46.48% 138B
INTEL CORPORATION Stock Intel Corporation
-38.55% 131B
ARM HOLDINGS PLC Stock Arm Holdings plc
+60.37% 125B
ANALOG DEVICES, INC. Stock Analog Devices, Inc.
+18.10% 116B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 6939 Stock
  4. Financials MEGAIN Holding (Cayman) Co., Ltd.