CHINA STAR ENTERTAINMENT LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.79 HKD | +1.28% |
|
-10.23% | -1.25% |
| 05-01 | China Star Entertainment's 2023 Loss Widens as Marketing Expenses Surge | MT |
| 03-27 | China Star Entertainment Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 447.3 | 2,437 | 4,067 | 3,920 | 2,063 | 1,821 |
| Enterprise Value (EV) 1 | -314.9 | 1,046 | 4,386 | 3,917 | 3,450 | 3,371 |
| P/E ratio | 6.11 x | 1.38 x | -12.3 x | -35.9 x | -13.3 x | -19.5 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 48.2 x | 698 x | 577 x | 780 x | 555 x | 469 x |
| EV / Revenue | -34 x | 300 x | 622 x | 779 x | 928 x | 869 x |
| EV / EBITDA | 45.9 x | -11.2 x | -18.9 x | -41.6 x | -14.1 x | -26.5 x |
| EV / FCF | 1.09 x | -1.96 x | -4.21 x | -52.1 x | -2.25 x | 9.43 x |
| FCF Yield | 91.8% | -51.1% | -23.8% | -1.92% | -44.4% | 10.6% |
| Price to Book | 0.14 x | 0.55 x | 1.1 x | 1.14 x | 0.67 x | 0.62 x |
| Nbr of stocks (in thousands) | 903,703 | 2,801,110 | 2,711,000 | 2,630,610 | 2,485,850 | 2,460,850 |
| Reference price 2 | 0.4950 | 0.8700 | 1.500 | 1.490 | 0.8300 | 0.7400 |
| Announcement Date | 27/04/18 | 29/04/19 | 28/04/20 | 29/04/21 | 28/04/22 | 27/04/23 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 9.272 | 3.493 | 7.053 | 5.026 | 3.717 | 3.879 |
| EBITDA 1 | -6.856 | -93.68 | -232.3 | -94.18 | -244.8 | -127.1 |
| EBIT 1 | -66.67 | -97.98 | -238.1 | -99.72 | -249 | -128.4 |
| Operating Margin | -719.05% | -2,804.92% | -3,376.42% | -1,984.04% | -6,699.06% | -3,309.54% |
| Earnings before Tax (EBT) 1 | 110 | -405.3 | -335.7 | -110.5 | -148.6 | -93.66 |
| Net income 1 | 73.31 | 1,054 | -335.2 | -110.4 | -156.5 | -94.1 |
| Net margin | 790.68% | 30,161.18% | -4,752.96% | -2,197.17% | -4,210.28% | -2,425.91% |
| EPS 2 | 0.0810 | 0.6290 | -0.1217 | -0.0415 | -0.0624 | -0.0379 |
| Free Cash Flow 1 | -289.2 | -535.2 | -1,043 | -75.11 | -1,532 | 357.4 |
| FCF margin | -3,119.17% | -15,322.41% | -14,783.83% | -1,494.41% | -41,225.4% | 9,214.84% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 27/04/18 | 29/04/19 | 28/04/20 | 29/04/21 | 28/04/22 | 27/04/23 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 319 | - | 1,387 | 1,550 |
| Net Cash position 1 | 762 | 1,391 | - | 2.72 | - | - |
| Leverage (Debt/EBITDA) | - | - | -1.375 x | - | -5.664 x | -12.19 x |
| Free Cash Flow 1 | -289 | -535 | -1,043 | -75.1 | -1,532 | 357 |
| ROE (net income / shareholders' equity) | 3.39% | -10.5% | -8.27% | -3.1% | -4.57% | -3.13% |
| ROA (Net income/ Total Assets) | -0.89% | -1.16% | -2.74% | -1.16% | -2.93% | -1.52% |
| Assets 1 | -8,249 | -91,041 | 12,254 | 9,517 | 5,344 | 6,177 |
| Book Value Per Share 2 | 3.630 | 1.580 | 1.360 | 1.310 | 1.230 | 1.200 |
| Cash Flow per Share 2 | 0.4700 | 0.4100 | 0.1800 | 0.1900 | 0.0400 | 0.0300 |
| Capex 1 | 11.3 | 2.35 | 11.3 | 2.2 | 0.81 | 0.18 |
| Capex / Sales | 122.29% | 67.25% | 159.61% | 43.73% | 21.82% | 4.61% |
| Announcement Date | 27/04/18 | 29/04/19 | 28/04/20 | 29/04/21 | 28/04/22 | 27/04/23 |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.25% | 245M | |
| +11.55% | 7.99B | |
| -10.71% | 5.83B | |
| +6.40% | 5.45B | |
| +3.96% | 4.53B | |
| +11.83% | 4.31B | |
| +10.06% | 3.62B | |
| -3.35% | 3.06B | |
| +15.03% | 2.95B | |
| +34.41% | 2.04B |
- Stock Market
- Equities
- 326 Stock
- Financials China Star Entertainment Limited
