Stock 1685 BOER POWER HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Boer Power Holdings Limited

Equities

1685

KYG121611084

IT Services & Consulting

Market Closed - Hong Kong S.E.
Other stock markets
 01:38:22 10/05/2024 pm IST 		5-day change 1st Jan Change
0.174 HKD -0.57% Intraday chart for Boer Power Holdings Limited +10.13% -16.35%
25/03 Boer Power Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Boer Power Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 428 172.9 322.4 257.8 180.6 145.4
Enterprise Value (EV) 1 1,591 1,301 1,180 755.2 559.6 451
P/E ratio -0.43 x 48.1 x 19.7 x 21.3 x 5.99 x 5.03 x
Yield - - - - - -
Capitalization / Revenue 0.68 x 0.23 x 0.39 x 0.45 x 0.29 x 0.25 x
EV / Revenue 2.53 x 1.77 x 1.44 x 1.32 x 0.89 x 0.77 x
EV / EBITDA -1.79 x 17.9 x 11.6 x 13.3 x 8.73 x 7.03 x
EV / FCF 2.14 x -303 x 4.82 x 5.3 x 3.5 x 3.62 x
FCF Yield 46.7% -0.33% 20.7% 18.9% 28.6% 27.6%
Price to Book 1.79 x 0.74 x 1.2 x 0.97 x 0.63 x 0.48 x
Nbr of stocks (in thousands) 7,73,769 7,73,769 7,73,769 7,53,426 7,57,426 7,68,926
Reference price 2 0.5532 0.2234 0.4166 0.3422 0.2385 0.1891
Announcement Date 23/04/19 28/04/20 23/03/21 25/03/22 27/03/23 26/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 628.2 737.1 816.7 572.6 626.6 585.6
EBITDA 1 -889.5 72.62 101.7 56.77 64.12 64.17
EBIT 1 -924.9 43.32 75.86 35.55 46.07 46.1
Operating Margin -147.23% 5.88% 9.29% 6.21% 7.35% 7.87%
Earnings before Tax (EBT) 1 -966.9 6.884 42.85 96.68 32.09 32.67
Net income 1 -958.4 3.48 15.82 12.14 30.23 28.9
Net margin -152.56% 0.47% 1.94% 2.12% 4.82% 4.94%
EPS 2 -1.280 0.004643 0.0211 0.0160 0.0398 0.0376
Free Cash Flow 1 743.5 -4.295 244.8 142.6 159.8 124.5
FCF margin 118.34% -0.58% 29.97% 24.9% 25.51% 21.27%
FCF Conversion (EBITDA) - - 240.69% 251.17% 249.28% 194.06%
FCF Conversion (Net income) - - 1,546.89% 1,174.36% 528.73% 430.91%
Dividend per Share - - - - - -
Announcement Date 23/04/19 28/04/20 23/03/21 25/03/22 27/03/23 26/04/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,163 1,129 858 497 379 306
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -1.307 x 15.54 x 8.433 x 8.761 x 5.911 x 4.763 x
Free Cash Flow 1 743 -4.3 245 143 160 125
ROE (net income / shareholders' equity) -145% 3.12% 4.95% 5.35% 10.8% 9.77%
ROA (Net income/ Total Assets) -22.8% 1.46% 2.8% 1.58% 2.13% 2.01%
Assets 1 4,208 237.7 564.3 767.6 1,421 1,435
Book Value Per Share 2 0.3100 0.3000 0.3500 0.3500 0.3800 0.3900
Cash Flow per Share 2 0.0100 0.0900 0.0500 0.1000 0.0800 0.0700
Capex 1 8.72 5.4 1.87 3.8 3.63 3.75
Capex / Sales 1.39% 0.73% 0.23% 0.66% 0.58% 0.64%
Announcement Date 23/04/19 28/04/20 23/03/21 25/03/22 27/03/23 26/04/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
BOER POWER HOLDINGS LIMITED Stock Boer Power Holdings Limited
-16.35% 17.12M
ACCENTURE PLC Stock Accenture plc
-12.70% 193B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.65% 169B
IBM Stock IBM
+2.20% 154B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+5.96% 101B
RELX PLC Stock RELX PLC
+11.22% 80.9B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+25.63% 77.58B
INFOSYS LIMITED Stock Infosys Limited
-7.65% 70.81B
SNOWFLAKE INC. Stock Snowflake Inc.
-21.03% 52.48B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-10.22% 42.67B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 1685 Stock
  4. Financials Boer Power Holdings Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW