TAM JAI INTERNATIONAL CO. LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.07 HKD | +1.90% |
|
+11.46% | -15.08% |
| 02-14 | Tam Jai International's Nine-Month Revenue Rises 7%; Shares Fall 3% | MT |
| 2023 | Tam Jai International Shareholders to Vote Dec. 4 on Proposed Granting of Share Awards Under Incentive Scheme | MT |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 3,566 | 3,124 | 1,441 | - | - |
| Enterprise Value (EV) 1 | 2,199 | 1,748 | 141 | 113 | 54.97 |
| P/E ratio | 15.3 x | 22.2 x | 7.35 x | 8.05 x | 6.97 x |
| Yield | 4.29% | 4.51% | 6.23% | 7.15% | 8.27% |
| Capitalization / Revenue | 1.57 x | 1.2 x | 0.51 x | 0.47 x | 0.42 x |
| EV / Revenue | 0.97 x | 0.67 x | 0.05 x | 0.04 x | 0.02 x |
| EV / EBITDA | 6.24 x | 5.5 x | 0.39 x | 0.27 x | 0.12 x |
| EV / FCF | 3.97 x | 3.16 x | 0.28 x | 0.21 x | 0.09 x |
| FCF Yield | 25.2% | 31.7% | 353% | 476% | 1,075% |
| Price to Book | 2.3 x | 2.02 x | 0.9 x | 0.86 x | 0.79 x |
| Nbr of stocks (in thousands) | 1,340,485 | 1,340,740 | 1,346,698 | - | - |
| Reference price 2 | 2.660 | 2.330 | 1.070 | 1.070 | 1.070 |
| Announcement Date | 16/05/22 | 14/05/23 | - | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,275 | 2,595 | 2,816 | 3,081 | 3,406 |
| EBITDA 1 | - | 352.2 | 317.9 | 357 | 416 | 460 |
| EBIT 1 | - | 259.9 | 195 | 192 | 228 | 264.5 |
| Operating Margin | - | 11.42% | 7.51% | 6.82% | 7.4% | 7.77% |
| Earnings before Tax (EBT) 1 | - | 245.1 | 176 | 190 | 222.5 | 257.5 |
| Net income 1 | 287.8 | 203 | 141 | 152 | 178 | 206 |
| Net margin | - | 8.92% | 5.43% | 5.4% | 5.78% | 6.05% |
| EPS 2 | 0.2880 | 0.1740 | 0.1050 | 0.1457 | 0.1330 | 0.1535 |
| Free Cash Flow 1 | - | 553.5 | 553.5 | 497.5 | 537.5 | 591 |
| FCF margin | - | 24.32% | 21.33% | 17.67% | 17.45% | 17.35% |
| FCF Conversion (EBITDA) | - | 157.17% | 174.09% | 139.36% | 129.21% | 128.48% |
| FCF Conversion (Net income) | - | 272.69% | 392.67% | 327.3% | 301.97% | 286.89% |
| Dividend per Share 2 | - | 0.1140 | 0.1050 | 0.0667 | 0.0765 | 0.0885 |
| Announcement Date | 23/09/21 | 16/05/22 | 14/05/23 | - | - | - |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | 1,367 | 1,376 | 1,300 | 1,328 | 1,386 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 553 | 553 | 498 | 538 | 591 |
| ROE (net income / shareholders' equity) | - | 19.3% | 9.1% | 9.8% | 11.2% | 12.2% |
| ROA (Net income/ Total Assets) | - | 10.2% | 5.4% | 5.55% | 6.25% | 6.75% |
| Assets 1 | - | 1,990 | 2,610 | 2,739 | 2,848 | 3,052 |
| Book Value Per Share 2 | - | 1.160 | 1.150 | 1.190 | 1.240 | 1.360 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 132 | 163 | 149 | 229 | 268 |
| Capex / Sales | - | 5.8% | 6.28% | 5.29% | 7.42% | 7.87% |
| Announcement Date | 23/09/21 | 16/05/22 | 14/05/23 | - | - | - |
1HKD in Million2HKD
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
1.07
HKD
Average target price
2.373
HKD
Spread / Average Target
+121.81%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -15.08% | 181M | |
| -20.74% | 85.72B | |
| +7.55% | 48.6B | |
| -9.71% | 17.54B | |
| +36.86% | 13.54B | |
| -17.29% | 12.93B | |
| +82.60% | 8.59B | |
| -18.42% | 6B | |
| -11.69% | 4.3B | |
| -18.13% | 3.59B |
- Stock Market
- Equities
- 2217 Stock
- Financials Tam Jai International Co. Limited
