MICROPORT SCIENTIFIC CORPORATION Financials MicroPort Scientific Corporation
Equities
853
KYG608371046
Advanced Medical Equipment & Technology
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.85 HKD | +2.63% |
|
-6.10% | -30.52% |
| 06-13 | MicroPort Scientific Redeems $700 Million Convertible Bonds Ahead of 2026 Maturity | MT |
| 05-22 | Microport Scientific Corporation Announces Retirement of Non-Executive Directors | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,915 | 9,653 | 6,537 | 4,793 | 1,975 | 1,337 | - | - |
| Enterprise Value (EV) 1 | 2,093 | 8,947 | 6,026 | 4,881 | 2,522 | 1,632 | 1,556 | 2,128 |
| P/E ratio | 59.8 x | -49.3 x | -22 x | -10.9 x | -4.12 x | -6.11 x | -8.9 x | 35.1 x |
| Yield | 0.58% | 0.1% | 0.15% | - | - | - | - | - |
| Capitalization / Revenue | 2.41 x | 14.9 x | 8.39 x | 5.7 x | 2.08 x | 1.18 x | 0.99 x | 0.83 x |
| EV / Revenue | 2.64 x | 13.8 x | 7.74 x | 5.81 x | 2.65 x | 1.44 x | 1.15 x | 1.32 x |
| EV / EBITDA | 23.4 x | -92.5 x | -28.5 x | -13 x | -6.56 x | -11.1 x | -31.3 x | 10.2 x |
| EV / FCF | -29.7 x | -70.6 x | -12.6 x | -8.05 x | -5.87 x | -5.79 x | -5.58 x | 23.9 x |
| FCF Yield | -3.37% | -1.42% | -7.95% | -12.4% | -17% | -17.3% | -17.9% | 4.18% |
| Price to Book | 3.62 x | 8.59 x | 4.42 x | 4.23 x | 2.6 x | 1.9 x | 1.78 x | 2.52 x |
| Nbr of stocks (in thousands) | 1,616,587 | 1,783,923 | 1,794,276 | 1,821,352 | 1,831,722 | 1,832,065 | - | - |
| Reference price 2 | 1.185 | 5.411 | 3.643 | 2.631 | 1.078 | 0.7299 | 0.7299 | 0.7299 |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 30/03/23 | 28/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 793.5 | 648.7 | 778.6 | 840.8 | 950.7 | 1,137 | 1,355 | 1,612 |
| EBITDA 1 | 89.64 | -96.74 | -211.1 | -374.6 | -384.6 | -146.7 | -49.72 | 209.5 |
| EBIT 1 | 28.46 | -167.6 | -293.6 | -507 | -516.2 | -156.8 | -17.92 | 109.7 |
| Operating Margin | 3.59% | -25.83% | -37.71% | -60.29% | -54.29% | -13.79% | -1.32% | 6.81% |
| Earnings before Tax (EBT) 1 | 63.21 | -212.9 | -337.3 | -581.5 | -626.5 | -287.7 | -255.2 | -20.54 |
| Net income 1 | 46.28 | -191.3 | -276.5 | -436.5 | -477.6 | -210.3 | -163.8 | 38.04 |
| Net margin | 5.83% | -29.48% | -35.51% | -51.91% | -50.24% | -18.49% | -12.09% | 2.36% |
| EPS 2 | 0.0198 | -0.1097 | -0.1654 | -0.2408 | -0.2619 | -0.1194 | -0.0820 | 0.0208 |
| Free Cash Flow 1 | -70.59 | -126.7 | -479.3 | -606.6 | -429.9 | -282 | -278.7 | 89 |
| FCF margin | -8.9% | -19.53% | -61.55% | -72.14% | -45.22% | -24.8% | -20.57% | 5.52% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 42.48% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | 233.97% |
| Dividend per Share 2 | 0.006840 | 0.005530 | 0.005490 | - | - | - | - | - |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 30/03/23 | 28/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2023 S1 |
|---|---|---|
| Net sales 1 | 405 | 482.6 |
| EBITDA | - | - |
| EBIT 1 | -218.6 | -164.6 |
| Operating Margin | -53.98% | -34.11% |
| Earnings before Tax (EBT) 1 | -247.8 | -206.2 |
| Net income 1 | -198.1 | -162.6 |
| Net margin | -48.92% | -33.7% |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 30/08/22 | 30/08/23 |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 178 | - | - | 88.6 | 547 | 295 | 218 | 791 |
| Net Cash position 1 | - | 706 | 511 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.985 x | - | - | -0.2366 x | -1.422 x | -2.011 x | -4.394 x | 3.773 x |
| Free Cash Flow 1 | -70.6 | -127 | -479 | -607 | -430 | -282 | -279 | 89 |
| ROE (net income / shareholders' equity) | 9.62% | -23.2% | -21.1% | -33.2% | -50.5% | -28.6% | -14.9% | 8.11% |
| ROA (Net income/ Total Assets) | 3.22% | -9.41% | -8.07% | -10.4% | -12.1% | -5.05% | -1.98% | 1.9% |
| Assets 1 | 1,436 | 2,034 | 3,425 | 4,187 | 3,963 | 4,164 | 8,287 | 2,002 |
| Book Value Per Share 2 | 0.3300 | 0.6300 | 0.8200 | 0.6200 | 0.4200 | 0.3900 | 0.4100 | 0.2900 |
| Cash Flow per Share 2 | 0.0200 | -0.0100 | -0.1400 | -0.1900 | -0.1300 | -0.0700 | -0.0200 | 0.0600 |
| Capex 1 | 97 | 104 | 248 | 263 | 167 | 168 | 126 | 140 |
| Capex / Sales | 12.23% | 15.96% | 31.84% | 31.31% | 17.54% | 14.73% | 9.3% | 8.69% |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 30/03/23 | 28/03/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
0.7299
USD
Average target price
1.554
USD
Spread / Average Target
+112.92%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -30.52% | 1.34B | |
| +4.85% | 212B | |
| +9.86% | 188B | |
| +31.11% | 157B | |
| +34.08% | 114B | |
| +2.93% | 64.01B | |
| +1.63% | 48.83B | |
| -3.12% | 39.3B | |
| +1.93% | 35.97B | |
| +6.87% | 27B |
- Stock Market
- Equities
- 853 Stock
- Financials MicroPort Scientific Corporation
