Stock 244 THE SINCERE COMPANY, LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials The Sincere Company, Limited

Equities

244

HK0244001258

Department Stores

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
0.22 HKD -3.93% Intraday chart for The Sincere Company, Limited -1.35% -8.33%
Mar. 25 The Sincere Company, Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 The Sincere Company, Limited Appoints Lin Lin as Independent Non-Executive Director, the Chairman of the Remuneration Committee and A Member of Each of the Audit Committee and the Nomination Committee CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 217.3 98.77 219.1 379.3 521.5 367.9
Enterprise Value (EV) 1 243.3 83.63 340.4 725.1 865.8 711.9
P/E ratio -1.1 x -0.67 x -1.04 x -2.12 x -6.78 x -6.23 x
Yield - - - - - -
Capitalization / Revenue 0.58 x 0.28 x 0.7 x 1.44 x 3.1 x 2.51 x
EV / Revenue 0.65 x 0.23 x 1.09 x 2.75 x 5.15 x 4.86 x
EV / EBITDA -2.54 x -0.82 x -2.89 x -6.1 x -13.2 x -14 x
EV / FCF 207 x -3.72 x -4.23 x 53.6 x 14.3 x 27.4 x
FCF Yield 0.48% -26.9% -23.6% 1.87% 7.01% 3.65%
Price to Book 0.69 x 0.59 x 4.8 x 2.66 x 3.44 x 2.85 x
Nbr of stocks (in thousands) 658,450 658,450 1,053,519 1,053,519 1,053,519 1,313,963
Reference price 2 0.3300 0.1500 0.2080 0.3600 0.4950 0.2800
Announcement Date 6/21/17 6/21/18 6/16/20 6/16/20 4/28/22 4/27/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 375.3 355.9 311.9 263.3 168.1 146.5
EBITDA 1 -95.65 -102.2 -117.8 -118.9 -65.7 -50.72
EBIT 1 -111.8 -109.9 -123 -119.9 -66.48 -51.95
Operating Margin -29.79% -30.88% -39.43% -45.54% -39.55% -35.46%
Earnings before Tax (EBT) 1 -94.99 -92.86 -134.7 -149.2 -92.49 -62.23
Net income 1 -92.61 -90.5 -132.1 -147.4 -91.06 -59.04
Net margin -24.68% -25.43% -42.35% -55.97% -54.18% -40.29%
EPS 2 -0.3000 -0.2248 -0.2006 -0.1700 -0.0730 -0.0449
Free Cash Flow 1 1.176 -22.47 -80.39 13.53 60.7 26
FCF margin 0.31% -6.31% -25.78% 5.14% 36.11% 17.74%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 6/21/17 6/21/18 6/16/20 6/16/20 4/28/22 4/27/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 26 - 121 346 344 344
Net Cash position 1 - 15.1 - - - -
Leverage (Debt/EBITDA) -0.2717 x - -1.029 x -2.907 x -5.24 x -6.782 x
Free Cash Flow 1 1.18 -22.5 -80.4 13.5 60.7 26
ROE (net income / shareholders' equity) -38% -45% -101% -126% -143% -30.2%
ROA (Net income/ Total Assets) -12.8% -14.2% -17.9% -14.6% -10.9% -4.65%
Assets 1 726 639.3 737.8 1,008 835.9 1,269
Book Value Per Share 2 0.4800 0.2600 0.0400 0.1400 0.1400 0.1000
Cash Flow per Share 2 0.1000 0.0500 0.0500 0.0100 0.0400 0.0700
Capex 1 2.19 1.54 6.41 1.56 0.1 1.44
Capex / Sales 0.58% 0.43% 2.06% 0.59% 0.06% 0.98%
Announcement Date 6/21/17 6/21/18 6/16/20 6/16/20 4/28/22 4/27/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Retail - Department Stores

1st Jan change Capi.
THE SINCERE COMPANY, LIMITED Stock The Sincere Company, Limited
-8.33% 38.44M
TRENT LIMITED Stock Trent Limited
+44.28% 18.54B
DILLARD'S, INC. Stock Dillard's, Inc.
+7.93% 7.28B
MINISO GROUP HOLDING LIMITED Stock MINISO Group Holding Limited
+11.40% 7.17B
FALABELLA S.A. Stock Falabella S.A.
+17.73% 6.88B
CANADIAN TIRE CORPORATION, LIMITED Stock Canadian Tire Corporation, Limited
-5.84% 5.81B
ISETAN MITSUKOSHI HOLDINGS LTD. Stock Isetan Mitsukoshi Holdings Ltd.
+44.88% 5.42B
MACY'S, INC. Stock Macy's, Inc.
-8.40% 5.11B
CCOOP GROUP CO., LTD Stock Ccoop Group Co., Ltd
+31.51% 5.06B
HARVEY NORMAN HOLDINGS LIMITED Stock Harvey Norman Holdings Limited
+9.29% 3.75B
Retail - Department Stores
  1. Stock Market
  2. Equities
  3. 244 Stock
  4. Financials The Sincere Company, Limited