WISDOM SPORTS GROUP |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.145 HKD | +9.02% |
|
+2.11% | +178.85% |
| May. 02 | Wisdom Sports Group Announces Board and Committee Changes | CI |
| May. 01 | Wisdom Sports Group Proposes Name Change | MT |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,048 | 825.3 | 259.1 | 549.7 | 201.2 | 118.2 |
| Enterprise Value (EV) 1 | 411.4 | 295.6 | 34.85 | 297.9 | -28.72 | -106 |
| P/E ratio | 10.3 x | 17.8 x | -0.57 x | -12.5 x | -4.2 x | -1.57 x |
| Yield | 15.2% | 12% | - | - | - | - |
| Capitalization / Revenue | 2.82 x | 1.81 x | 1.63 x | 61.5 x | 16.5 x | 23.7 x |
| EV / Revenue | 1.11 x | 0.65 x | 0.22 x | 33.3 x | -2.36 x | -21.3 x |
| EV / EBITDA | 6.26 x | 4.65 x | -0.2 x | -6.18 x | 0.67 x | 4.82 x |
| EV / FCF | 38.7 x | 3.03 x | 0.86 x | -58.8 x | 1.63 x | -4.66 x |
| FCF Yield | 2.58% | 33% | 116% | -1.7% | 61.3% | -21.5% |
| Price to Book | 0.86 x | 0.73 x | 0.44 x | 0.98 x | 0.38 x | 0.26 x |
| Nbr of stocks (in thousands) | 1,592,942 | 1,592,942 | 1,592,942 | 1,592,942 | 1,592,942 | 1,592,942 |
| Reference price 2 | 0.6580 | 0.5181 | 0.1626 | 0.3451 | 0.1263 | 0.0742 |
| Announcement Date | 4/25/18 | 4/26/19 | 4/27/20 | 4/26/21 | 4/26/22 | 4/26/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 371.5 | 455.4 | 159 | 8.942 | 12.17 | 4.976 |
| EBITDA 1 | 65.76 | 63.49 | -170.8 | -48.21 | -42.76 | -21.98 |
| EBIT 1 | 58.38 | 44.5 | -189.1 | -61.22 | -55.76 | -34.83 |
| Operating Margin | 15.72% | 9.77% | -118.97% | -684.63% | -458.14% | -699.96% |
| Earnings before Tax (EBT) 1 | 67.75 | 119.4 | -499.9 | -40.93 | -44.38 | -67.5 |
| Net income 1 | 101.6 | 46.37 | -455.1 | -43.98 | -47.85 | -75.48 |
| Net margin | 27.35% | 10.18% | -286.3% | -491.89% | -393.11% | -1,516.86% |
| EPS 2 | 0.0636 | 0.0291 | -0.2857 | -0.0276 | -0.0300 | -0.0474 |
| Free Cash Flow 1 | 10.63 | 97.6 | 40.51 | -5.064 | -17.61 | 22.76 |
| FCF margin | 2.86% | 21.43% | 25.48% | -56.63% | -144.69% | 457.32% |
| FCF Conversion (EBITDA) | 16.16% | 153.72% | - | - | - | - |
| FCF Conversion (Net income) | 10.46% | 210.48% | - | - | - | - |
| Dividend per Share 2 | 0.1000 | 0.0620 | - | - | - | - |
| Announcement Date | 4/25/18 | 4/26/19 | 4/27/20 | 4/26/21 | 4/26/22 | 4/26/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 637 | 530 | 224 | 252 | 230 | 224 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 10.6 | 97.6 | 40.5 | -5.06 | -17.6 | 22.8 |
| ROE (net income / shareholders' equity) | 2.68% | 4.36% | -54.7% | -8.03% | -8.75% | -15.2% |
| ROA (Net income/ Total Assets) | 2.72% | 2.11% | -11.8% | -5.88% | -5.84% | -4.01% |
| Assets 1 | 3,732 | 2,201 | 3,850 | 747.5 | 819.9 | 1,882 |
| Book Value Per Share 2 | 0.7600 | 0.7100 | 0.3700 | 0.3500 | 0.3400 | 0.2900 |
| Cash Flow per Share 2 | 0.2000 | 0.2600 | 0.1100 | 0.0900 | 0.0800 | 0.1100 |
| Capex 1 | 0.95 | 15.7 | 53 | 0.03 | 1.15 | 0.01 |
| Capex / Sales | 0.26% | 3.45% | 33.32% | 0.29% | 9.45% | 0.2% |
| Announcement Date | 4/25/18 | 4/26/19 | 4/27/20 | 4/26/21 | 4/26/22 | 4/26/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +178.85% | 32.35M | |
| 0.00% | 124M |
- Stock Market
- Equities
- 1661 Stock
- Financials Wisdom Sports Group
