SMIT HOLDINGS LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.59 HKD | +6.00% |
|
+13.57% | -19.70% |
| Apr. 30 | Smit Holdings Limited Proposes Final Dividend in Respect of the Year Ended 31 December 2023, Payable on June 21, 2024 | CI |
| Apr. 25 | SMIT Holdings Swing to Loss in 2023 | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 201.6 | 154.4 | 115.4 | 136.8 | 96.82 | 82.39 |
| Enterprise Value (EV) 1 | 151.9 | 84.62 | 107.8 | 149 | 67.18 | 62.69 |
| P/E ratio | 159 x | 14.7 x | -30.1 x | 14.2 x | 1.71 x | -5.89 x |
| Yield | 0.16% | 0.21% | 0.28% | 0.23% | 0.33% | 0.39% |
| Capitalization / Revenue | 4.88 x | 4.05 x | 3.05 x | 3.77 x | 3.29 x | 3.67 x |
| EV / Revenue | 3.68 x | 2.22 x | 2.85 x | 4.11 x | 2.28 x | 2.79 x |
| EV / EBITDA | -45.4 x | -11.7 x | -73.1 x | 46.8 x | -56.1 x | 1,286 x |
| EV / FCF | -13.7 x | 3.23 x | -1.79 x | -11.4 x | 5.41 x | -6.92 x |
| FCF Yield | -7.31% | 31% | -55.8% | -8.78% | 18.5% | -14.5% |
| Price to Book | 1.8 x | 1.27 x | 0.93 x | 1.01 x | 0.52 x | 0.49 x |
| Nbr of stocks (in thousands) | 316,294 | 318,218 | 319,491 | 320,353 | 320,383 | 324,932 |
| Reference price 2 | 0.6373 | 0.4852 | 0.3612 | 0.4272 | 0.3022 | 0.2536 |
| Announcement Date | 4/7/19 | 4/24/20 | 4/23/21 | 4/22/22 | 4/21/23 | 4/30/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 41.32 | 38.1 | 37.79 | 36.25 | 29.41 | 22.47 |
| EBITDA 1 | -3.348 | -7.216 | -1.474 | 3.184 | -1.197 | 0.0488 |
| EBIT 1 | -4.059 | -8.117 | -4.319 | -4.67 | -12.72 | -4.551 |
| Operating Margin | -9.82% | -21.31% | -11.43% | -12.88% | -43.24% | -20.25% |
| Earnings before Tax (EBT) 1 | -0.2778 | 11.62 | -4.955 | 8.354 | 67.22 | -16 |
| Net income 1 | 1.318 | 10.6 | -3.708 | 9.844 | 57.19 | -13.9 |
| Net margin | 3.19% | 27.83% | -9.81% | 27.15% | 194.44% | -61.84% |
| EPS 2 | 0.004000 | 0.0330 | -0.0120 | 0.0300 | 0.1770 | -0.0431 |
| Free Cash Flow 1 | -11.1 | 26.23 | -60.13 | -13.08 | 12.42 | -9.063 |
| FCF margin | -26.87% | 68.83% | -159.11% | -36.07% | 42.24% | -40.33% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 247.36% | - | - | 21.72% | - |
| Dividend per Share 2 | 0.001000 | 0.001000 | 0.001000 | 0.001000 | 0.001000 | 0.001000 |
| Announcement Date | 4/7/19 | 4/24/20 | 4/23/21 | 4/22/22 | 4/21/23 | 4/30/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 12.2 | - | - |
| Net Cash position 1 | 49.6 | 69.8 | 7.63 | - | 29.6 | 19.7 |
| Leverage (Debt/EBITDA) | - | - | - | 3.819 x | - | - |
| Free Cash Flow 1 | -11.1 | 26.2 | -60.1 | -13.1 | 12.4 | -9.06 |
| ROE (net income / shareholders' equity) | 1.16% | 10.4% | -2.75% | 7.47% | 35% | -7.89% |
| ROA (Net income/ Total Assets) | -1.86% | -3.19% | -1.32% | -1.26% | -3.32% | -1.28% |
| Assets 1 | -70.8 | -332.7 | 281.6 | -783.5 | -1,724 | 1,083 |
| Book Value Per Share 2 | 0.3500 | 0.3800 | 0.3900 | 0.4200 | 0.5800 | 0.5200 |
| Cash Flow per Share 2 | 0.1700 | 0.2200 | 0.1500 | 0.0600 | 0.1500 | 0.0600 |
| Capex 1 | 0.42 | 3.09 | 8.92 | 6.3 | 4.29 | 0.45 |
| Capex / Sales | 1.01% | 8.12% | 23.61% | 17.38% | 14.58% | 2% |
| Announcement Date | 4/7/19 | 4/24/20 | 4/23/21 | 4/22/22 | 4/21/23 | 4/30/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -19.70% | 66.09M | |
| -5.93% | 42.08B | |
| -4.93% | 10.53B | |
| -11.82% | 7.36B | |
| +3.67% | 6.37B | |
| +14.56% | 3.15B | |
| +8.15% | 2.27B | |
| +51.18% | 1.91B | |
| +5.13% | 1.68B | |
| +4.00% | 1.54B |
- Stock Market
- Equities
- 2239 Stock
- Financials SMIT Holdings Limited
