Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.164 SGD | +0.61% | +3.14% | -38.11% |
04-12 | MindChamps Applies to Extend Publication of Sustainability Report | MT |
04-08 | MindChamps Preschool Launches in Melbourne | MT |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 189.7 | 123.2 | 114.8 | 67.65 | 49.53 | 41.07 |
Enterprise Value (EV) 1 | 155.2 | 105.4 | 180.2 | 121.3 | 98.85 | 80.46 |
P/E ratio | 32.1 x | 19.3 x | 16.6 x | 21.4 x | 20.5 x | 13.5 x |
Yield | - | 2.63% | - | - | - | - |
Capitalization / Revenue | 8.32 x | 3.33 x | 2.13 x | 1.31 x | 0.79 x | 0.67 x |
EV / Revenue | 6.81 x | 2.85 x | 3.34 x | 2.34 x | 1.58 x | 1.31 x |
EV / EBITDA | 23.3 x | 12.7 x | 105 x | -19.8 x | -128 x | -24.2 x |
EV / FCF | 84.2 x | 18.6 x | 299 x | 20 x | 20.5 x | 185 x |
FCF Yield | 1.19% | 5.38% | 0.33% | 4.99% | 4.88% | 0.54% |
Price to Book | 3.34 x | 2.03 x | 1.83 x | 0.94 x | 0.69 x | 0.6 x |
Nbr of stocks (in thousands) | 241,600 | 241,600 | 241,600 | 241,600 | 241,600 | 241,600 |
Reference price 2 | 0.7850 | 0.5100 | 0.4750 | 0.2800 | 0.2050 | 0.1700 |
Announcement Date | 28/03/18 | 15/04/19 | 14/04/20 | 07/04/21 | 14/04/22 | 13/04/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 22.79 | 36.96 | 53.89 | 51.8 | 62.71 | 61.55 |
EBITDA 1 | 6.669 | 8.28 | 1.723 | -6.139 | -0.772 | -3.327 |
EBIT 1 | 6.235 | 7.595 | 0.865 | -7.156 | -1.92 | -4.542 |
Operating Margin | 27.36% | 20.55% | 1.61% | -13.81% | -3.06% | -7.38% |
Earnings before Tax (EBT) 1 | 5.202 | 6.823 | 7.31 | 3.835 | 2.152 | 2.842 |
Net income 1 | 4.565 | 6.384 | 6.927 | 3.171 | 2.411 | 3.04 |
Net margin | 20.03% | 17.27% | 12.85% | 6.12% | 3.84% | 4.94% |
EPS 2 | 0.0245 | 0.0264 | 0.0287 | 0.0131 | 0.009979 | 0.0126 |
Free Cash Flow 1 | 1.845 | 5.668 | 0.6028 | 6.053 | 4.821 | 0.4339 |
FCF margin | 8.09% | 15.34% | 1.12% | 11.68% | 7.69% | 0.7% |
FCF Conversion (EBITDA) | 27.66% | 68.45% | 34.98% | - | - | - |
FCF Conversion (Net income) | 40.41% | 88.78% | 8.7% | 190.88% | 199.96% | 14.27% |
Dividend per Share | - | 0.0134 | - | - | - | - |
Announcement Date | 28/03/18 | 15/04/19 | 14/04/20 | 07/04/21 | 14/04/22 | 13/04/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | 65.4 | 53.7 | 49.3 | 39.4 |
Net Cash position 1 | 34.4 | 17.8 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | 37.97 x | -8.741 x | -63.89 x | -11.84 x |
Free Cash Flow 1 | 1.84 | 5.67 | 0.6 | 6.05 | 4.82 | 0.43 |
ROE (net income / shareholders' equity) | 16.1% | 11.1% | 11.3% | 5.43% | 3.63% | 4.21% |
ROA (Net income/ Total Assets) | 8.94% | 5.76% | 0.43% | -2.83% | -0.77% | -1.93% |
Assets 1 | 51.04 | 110.9 | 1,599 | -111.9 | -315 | -157.5 |
Book Value Per Share 2 | 0.2300 | 0.2500 | 0.2600 | 0.3000 | 0.3000 | 0.2800 |
Cash Flow per Share 2 | 0.1600 | 0.1500 | 0.0200 | 0.0500 | 0.0500 | 0.0300 |
Capex 1 | 0.42 | 0.44 | 2.49 | 1.98 | 0.93 | 1.89 |
Capex / Sales | 1.84% | 1.18% | 4.61% | 3.82% | 1.48% | 3.06% |
Announcement Date | 28/03/18 | 15/04/19 | 14/04/20 | 07/04/21 | 14/04/22 | 13/04/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-38.11% | 29.39M | |
+17.43% | 6.42B | |
+2.12% | 649M | |
+14.03% | 269M | |
+11.76% | 200M | |
-10.50% | 134M | |
+11.29% | 70.86M |
- Stock Market
- Equities
- CNE Stock
- Financials MindChamps PreSchool Limited