Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.315 HKD | 0.00% | -1.56% | -17.11% |
02-29 | TBK & Sons Swings to Fiscal H1 Loss; Shares Down 4% | MT |
02-28 | TBK & Sons Holdings Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: June | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|
Capitalization 1 | 111.1 | 224.5 | 216.2 | 211.3 |
Enterprise Value (EV) 1 | 66.86 | 156.7 | 152.2 | 173.9 |
P/E ratio | 8.59 x | 374 x | 20.8 x | -24.2 x |
Yield | - | - | - | - |
Capitalization / Revenue | 0.73 x | 1.19 x | 0.26 x | 0.57 x |
EV / Revenue | 0.44 x | 0.83 x | 0.18 x | 0.47 x |
EV / EBITDA | 3.6 x | 105 x | 10.9 x | -18.3 x |
EV / FCF | -5.27 x | 6.17 x | -66.5 x | -6.34 x |
FCF Yield | -19% | 16.2% | -1.5% | -15.8% |
Price to Book | 0.8 x | 1.62 x | 1.43 x | 1.48 x |
Nbr of stocks (in thousands) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 |
Reference price 2 | 0.1111 | 0.2245 | 0.2162 | 0.2113 |
Announcement Date | 29/10/20 | 27/10/21 | 24/10/22 | 26/10/23 |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 146.2 | 194 | 151.1 | 189.1 | 825.9 | 367.9 |
EBITDA 1 | 29.01 | 37.32 | 18.58 | 1.498 | 13.92 | -9.511 |
EBIT 1 | 26.07 | 33.72 | 17.22 | 0.179 | 12.09 | -11.41 |
Operating Margin | 17.83% | 17.38% | 11.4% | 0.09% | 1.46% | -3.1% |
Earnings before Tax (EBT) 1 | 24.8 | 24.88 | 17.84 | 2.197 | 13.49 | -6.779 |
Net income 1 | 18.32 | 16.33 | 12.14 | 0.602 | 10.4 | -8.718 |
Net margin | 12.53% | 8.42% | 8.04% | 0.32% | 1.26% | -2.37% |
EPS | - | 0.0218 | 0.0129 | 0.000600 | 0.0104 | -0.008718 |
Free Cash Flow 1 | 11.81 | 7.028 | -12.69 | 25.4 | -2.291 | -27.4 |
FCF margin | 8.08% | 3.62% | -8.4% | 13.43% | -0.28% | -7.45% |
FCF Conversion (EBITDA) | 40.71% | 18.83% | - | 1,695.31% | - | - |
FCF Conversion (Net income) | 64.46% | 43.04% | - | 4,218.56% | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 16/09/19 | 25/10/19 | 29/10/20 | 27/10/21 | 24/10/22 | 26/10/23 |
Balance Sheet Analysis
Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 5.64 | 0.56 | - | - | - | - |
Net Cash position 1 | - | - | 44.2 | 67.8 | 63.9 | 37.5 |
Leverage (Debt/EBITDA) | 0.1943 x | 0.0151 x | - | - | - | - |
Free Cash Flow 1 | 11.8 | 7.03 | -12.7 | 25.4 | -2.29 | -27.4 |
ROE (net income / shareholders' equity) | 49.2% | 28.6% | 11.7% | 0.43% | 7.23% | -5.73% |
ROA (Net income/ Total Assets) | 21% | 17.7% | 6.49% | 0.06% | 3.72% | -3.25% |
Assets 1 | 87.1 | 92.14 | 187.1 | 936.2 | 279.5 | 268.4 |
Book Value Per Share | - | 9.050 | 0.1400 | 0.1400 | 0.1500 | 0.1400 |
Cash Flow per Share | - | 1.680 | 0.0500 | 0.0700 | 0.0700 | 0.0500 |
Capex 1 | 2.24 | 0.79 | 0.26 | 0.79 | 0.99 | 0.81 |
Capex / Sales | 1.53% | 0.41% | 0.17% | 0.42% | 0.12% | 0.22% |
Announcement Date | 16/09/19 | 25/10/19 | 29/10/20 | 27/10/21 | 24/10/22 | 26/10/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-17.11% | 40.31M | |
-4.71% | 5.94B | |
-1.74% | 4.5B | |
-11.40% | 4.01B | |
-0.29% | 3.65B | |
+23.40% | 3.23B | |
+12.54% | 2.04B | |
+3.97% | 1.49B | |
+8.30% | 1.48B | |
+2.60% | 1.14B |
- Stock Market
- Equities
- 1960 Stock
- Financials TBK & Sons Holdings Limited