Stock 8315 GREATWALLE INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Greatwalle Inc.

Equities

8315

KYG4080P1283

Business Support Services

Market Closed - Hong Kong S.E.
Other stock markets
 09:08:20 26/04/2024 BST 		5-day change 1st Jan Change
0.202 HKD -0.49% Intraday chart for Greatwalle Inc. -12.17% +129.55%
04-08 Greatwalle Inc. has Changed its Name to Century Plaza Hotel Group CI
2023 Greatwalle Inc. Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 259.7 120.6 159.5 93.06 343.1 137.2
Enterprise Value (EV) 1 270.2 98.41 172.2 105.6 323.7 133.6
P/E ratio -3.4 x -1.04 x -4.1 x -4.91 x -8.33 x -8.41 x
Yield - - - - - -
Capitalization / Revenue 2.32 x 3.27 x 3.88 x 1.5 x 6.02 x 1.69 x
EV / Revenue 2.42 x 2.67 x 4.19 x 1.7 x 5.68 x 1.65 x
EV / EBITDA -10.9 x -2.57 x -4.99 x -4.5 x -13.6 x -8.15 x
EV / FCF -14 x 28.8 x -10 x -8.86 x -32.3 x -8.7 x
FCF Yield -7.16% 3.47% -10% -11.3% -3.1% -11.5%
Price to Book 4.38 x 4.41 x -22.1 x -27.9 x 10.2 x 10.7 x
Nbr of stocks (in thousands) 157,396 248,733 249,264 332,351 581,442 581,442
Reference price 2 1.650 0.4850 0.6400 0.2800 0.5900 0.2360
Announcement Date 25/06/18 27/06/19 29/06/20 23/06/21 24/06/22 26/06/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 111.8 36.9 41.15 62.04 56.95 81.02
EBITDA 1 -24.72 -38.25 -34.5 -23.44 -23.76 -16.4
EBIT 1 -29.76 -40.57 -35.39 -23.67 -23.97 -16.68
Operating Margin -26.62% -109.93% -86.01% -38.15% -42.09% -20.59%
Earnings before Tax (EBT) 1 -82.34 -88.43 -38.88 -18.84 -39.35 -16.5
Net income 1 -74.7 -85.17 -38.81 -16.96 -35.51 -16.32
Net margin -66.82% -230.8% -94.3% -27.34% -62.35% -20.14%
EPS 2 -0.4850 -0.4664 -0.1559 -0.0570 -0.0708 -0.0281
Free Cash Flow 1 -19.34 3.412 -17.23 -11.93 -10.04 -15.36
FCF margin -17.29% 9.25% -41.87% -19.22% -17.62% -18.96%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 25/06/18 27/06/19 29/06/20 23/06/21 24/06/22 26/06/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 10.5 - 12.7 12.6 - -
Net Cash position 1 - 22.2 - - 19.3 3.61
Leverage (Debt/EBITDA) -0.4255 x - -0.3678 x -0.5353 x - -
Free Cash Flow 1 -19.3 3.41 -17.2 -11.9 -10 -15.4
ROE (net income / shareholders' equity) -84.2% -205% -405% 363% -295% -81.2%
ROA (Net income/ Total Assets) -13.9% -32.3% -37% -17% -13.8% -11.9%
Assets 1 539.1 263.5 104.8 99.56 256.9 137.5
Book Value Per Share 2 0.3800 0.1100 -0.0300 -0.0100 0.0600 0.0200
Cash Flow per Share 2 0.0700 0.1800 0.0700 0.2600 0.1200 0.0700
Capex 1 0.08 0.06 0.02 - 0.46 0.66
Capex / Sales 0.07% 0.17% 0.05% - 0.81% 0.82%
Announcement Date 25/06/18 27/06/19 29/06/20 23/06/21 24/06/22 26/06/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Security Services

1st Jan change Capi.
GREATWALLE INC. Stock Greatwalle Inc.
+129.55% 15M
SECOM CO., LTD. Stock Secom Co., Ltd.
+7.73% 14.59B
SECURITAS AB Stock Securitas AB
+12.14% 5.78B
CETC CYBERSPACE SECURITY TECHNOLOGY CO., LTD. Stock CETC Cyberspace Security Technology Co., Ltd.
-22.04% 2.04B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A. Stock Prosegur Compañía de Seguridad, S.A.
-7.39% 925M
PROSEGUR CASH, S.A. Stock Prosegur Cash, S.A.
-2.42% 823M
SIS LIMITED Stock SIS Limited
+4.30% 819M
ANBANG SAVE-GUARD GROUP CO.,LTD. Stock Anbang Save-Guard Group Co.,Ltd.
-16.19% 535M
BATIC INVESTMENTS AND LOGISTICS COMPANY Stock Batic Investments and Logistics Company
+45.28% 510M
TAIWAN SHIN KONG SECURITY CO., LTD. Stock Taiwan Shin Kong Security Co., Ltd.
+2.35% 486M
Security Services
  1. Stock Market
  2. Equities
  3. 8315 Stock
  4. Financials Greatwalle Inc.