Stock 953 SHAW BROTHERS HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shaw Brothers Holdings Limited

Equities

953

KYG8072W1087

Entertainment Production

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:22 2024-04-29 am EDT 		5-day change 1st Jan Change
0.103 HKD 0.00% Intraday chart for Shaw Brothers Holdings Limited +1.98% -13.45%
Mar. 26 Shaw Brothers Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Shaw Brothers Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 603 299.2 224.6 169.7 133 156.7
Enterprise Value (EV) 1 469.1 148 -89.59 -122.6 -172.5 -156.3
P/E ratio -83.5 x 23.8 x 12.6 x 75 x 8.11 x -521 x
Yield - - - - - -
Capitalization / Revenue 3.95 x 1.37 x 0.74 x 1.48 x 0.62 x 0.97 x
EV / Revenue 3.07 x 0.68 x -0.3 x -1.07 x -0.8 x -0.97 x
EV / EBITDA -253 x 20.1 x -2.54 x 9.93 x -4.43 x -37.8 x
EV / FCF -3.19 x 3.09 x -0.54 x 20.8 x -2.55 x 10.9 x
FCF Yield -31.4% 32.3% -186% 4.82% -39.2% 9.15%
Price to Book 1.48 x 0.71 x 0.51 x 0.41 x 0.32 x 0.35 x
Nbr of stocks (in thousands) 1,419,610 1,419,610 1,419,610 1,419,610 1,419,610 1,419,610
Reference price 2 0.4248 0.2107 0.1582 0.1195 0.0937 0.1104
Announcement Date 4/26/18 4/25/19 4/27/20 4/26/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 152.8 218 302.2 114.4 215.5 161.1
EBITDA 1 -1.856 7.358 35.32 -12.34 38.99 4.134
EBIT 1 -6.017 6.369 34.74 -12.76 38.36 3.464
Operating Margin -3.94% 2.92% 11.5% -11.15% 17.8% 2.15%
Earnings before Tax (EBT) 1 -5.065 9.386 36.84 -0.92 23.04 -6.64
Net income 1 -7.225 12.57 17.89 2.263 16.4 -0.302
Net margin -4.73% 5.76% 5.92% 1.98% 7.61% -0.19%
EPS 2 -0.005089 0.008851 0.0126 0.001594 0.0116 -0.000212
Free Cash Flow 1 -147.1 47.83 166.6 -5.906 67.71 -14.31
FCF margin -96.27% 21.94% 55.12% -5.16% 31.42% -8.89%
FCF Conversion (EBITDA) - 650.03% 471.67% - 173.67% -
FCF Conversion (Net income) - 380.62% 931.05% - 412.79% -
Dividend per Share - - - - - -
Announcement Date 4/26/18 4/25/19 4/27/20 4/26/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 134 151 314 292 306 313
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -147 47.8 167 -5.91 67.7 -14.3
ROE (net income / shareholders' equity) -1.39% 1.7% 4.58% -0.45% 3.79% -1.77%
ROA (Net income/ Total Assets) -0.6% 0.73% 4.11% -1.35% 4.1% 0.39%
Assets 1 1,198 1,713 435.3 -168 400.1 -77.84
Book Value Per Share 2 0.2900 0.3000 0.3100 0.2900 0.3000 0.3200
Cash Flow per Share 2 0.1000 0.1000 0.2300 0.2100 0.2200 0.2300
Capex 1 3.28 0.18 0.13 0.79 2.01 0.09
Capex / Sales 2.14% 0.08% 0.04% 0.69% 0.93% 0.06%
Announcement Date 4/26/18 4/25/19 4/27/20 4/26/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Movie, TV Production & Distribution

1st Jan change Capi.
SHAW BROTHERS HOLDINGS LIMITED Stock Shaw Brothers Holdings Limited
-13.45% 18.68M
ENDEAVOR GROUP HOLDINGS, INC. Stock Endeavor Group Holdings, Inc.
+11.67% 8B
MANGO EXCELLENT MEDIA CO., LTD. Stock Mango Excellent Media Co., Ltd.
-8.57% 5.95B
TOHO CO., LTD. Stock TOHO CO., LTD.
+10.09% 5.72B
MADISON SQUARE GARDEN SPORTS CORP. Stock Madison Square Garden Sports Corp.
+2.72% 4.47B
FL ENTERTAINMENT N.V. Stock FL Entertainment N.V.
+9.47% 4.16B
BEIJING ENLIGHT MEDIA CO., LTD. Stock Beijing Enlight Media Co., Ltd.
+13.50% 3.72B
CHINA FILM CO., LTD. Stock China Film Co., Ltd.
-1.63% 3.1B
CHINA RUYI HOLDINGS LIMITED Stock China Ruyi Holdings Limited
+9.25% 2.75B
ZHEJIANG HUACE FILM & TV CO., LTD. Stock Zhejiang Huace Film & TV Co., Ltd.
+36.29% 2.07B
Movie, TV Production & Distribution
  1. Stock Market
  2. Equities
  3. 953 Stock
  4. Financials Shaw Brothers Holdings Limited