Financials NVC LIGH Hong Kong S.E.

Equities

2222

KYG6700A1004

Construction Supplies & Fixtures

Market Closed - Hong Kong S.E. 04:08:20 2024-04-26 am EDT 5-day change 1st Jan Change
1.03 HKD -5.50% Intraday chart for NVC LIGH -5.50% +17.05%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2,297 1,819 1,058 612 485.7 354.7
Enterprise Value (EV) 1 1,204 1,863 -461.6 -548.3 -417 36.41
P/E ratio 8.24 x -5.03 x 0.29 x -11.8 x 83.5 x -5.36 x
Yield 1.25% - - - - -
Capitalization / Revenue 0.57 x 0.37 x 0.48 x 0.26 x 0.2 x 0.19 x
EV / Revenue 0.3 x 0.38 x -0.21 x -0.23 x -0.18 x 0.02 x
EV / EBITDA 2.43 x 3.09 x -8.1 x -2.95 x -2.84 x -1.7 x
EV / FCF -20.3 x 2.33 x -0.72 x 1.27 x 2.61 x -0.09 x
FCF Yield -4.93% 42.9% -139% 78.6% 38.3% -1,115%
Price to Book 0.71 x 0.55 x 0.32 x 0.19 x 0.15 x 0.11 x
Nbr of stocks (in thousands) 358,181 422,819 422,728 422,728 422,728 422,728
Reference price 2 6.413 4.303 2.502 1.448 1.149 0.8390
Announcement Date 4/26/18 4/23/19 4/28/20 4/28/21 4/27/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 4,063 4,905 2,223 2,350 2,375 1,888
EBITDA 1 496.3 602.7 57 186.1 146.8 -21.46
EBIT 1 414 511.5 -66.19 108.5 55.51 -107.5
Operating Margin 10.19% 10.43% -2.98% 4.62% 2.34% -5.69%
Earnings before Tax (EBT) 1 435.9 63.14 -5.469 -12.46 62.99 -23.14
Net income 1 314.3 -327.6 3,675 -51.75 5.814 -66.12
Net margin 7.73% -6.68% 165.35% -2.2% 0.24% -3.5%
EPS 2 0.7779 -0.8550 8.693 -0.1224 0.0138 -0.1564
Free Cash Flow 1 -59.39 799.9 639.4 -430.9 -159.5 -406.1
FCF margin -1.46% 16.31% 28.77% -18.34% -6.72% -21.51%
FCF Conversion (EBITDA) - 132.72% 1,121.66% - - -
FCF Conversion (Net income) - - 17.4% - - -
Dividend per Share 2 0.0800 - - - - -
Announcement Date 4/26/18 4/23/19 4/28/20 4/28/21 4/27/22 4/27/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 43.7 - - - -
Net Cash position 1 1,094 - 1,519 1,160 903 318
Leverage (Debt/EBITDA) - 0.0726 x - - - -
Free Cash Flow 1 -59.4 800 639 -431 -160 -406
ROE (net income / shareholders' equity) 10.9% -8.99% -2.57% -0.6% 1.01% -1.14%
ROA (Net income/ Total Assets) 4.97% 4.89% -0.63% 1.38% 0.8% -1.59%
Assets 1 6,326 -6,699 -579,011 -3,743 730.7 4,156
Book Value Per Share 2 9.050 7.770 7.850 7.630 7.560 7.490
Cash Flow per Share 2 3.530 2.160 3.670 2.900 2.240 1.400
Capex 1 397 99.9 114 43.9 49.8 58.2
Capex / Sales 9.78% 2.04% 5.15% 1.87% 2.1% 3.08%
Announcement Date 4/26/18 4/23/19 4/28/20 4/28/21 4/27/22 4/27/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA