Financials China Infrastructure & Logistics Group Ltd.

Equities

1719

KYG2163V1032

Marine Port Services

Market Closed - Hong Kong S.E. 01:38:17 17/05/2024 pm IST 5-day change 1st Jan Change
0.83 HKD 0.00% Intraday chart for China Infrastructure & Logistics Group Ltd. +3.75% -23.85%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,622 1,277 1,466 1,863 1,691 1,880
Enterprise Value (EV) 1 2,067 1,715 1,879 2,213 2,002 2,195
P/E ratio 22.8 x 37 x 56.7 x 66.4 x 81.4 x 122 x
Yield - - - - - -
Capitalization / Revenue 6.18 x 3.63 x 3.31 x 7.52 x 5.29 x 5.2 x
EV / Revenue 7.87 x 4.87 x 4.24 x 8.94 x 6.27 x 6.07 x
EV / EBITDA 25.2 x 31.7 x 60.3 x -124 x 38.1 x 44.5 x
EV / FCF 9.01 x 78.1 x 23.8 x -21.6 x 1,473 x -15.4 x
FCF Yield 11.1% 1.28% 4.2% -4.62% 0.07% -6.51%
Price to Book 2.57 x 1.84 x 1.91 x 2.24 x 2.18 x 2.45 x
Nbr of stocks (in thousands) 17,25,067 17,25,067 17,25,067 17,25,067 17,25,067 17,25,067
Reference price 2 0.9400 0.7400 0.8500 1.080 0.9800 1.090
Announcement Date 17/04/19 12/05/20 21/04/21 28/04/22 13/04/23 29/04/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 262.5 352 443.6 247.7 319.5 361.3
EBITDA 1 81.87 54.11 31.13 -17.82 52.54 49.33
EBIT 1 52.63 24.88 0.529 -50.02 22.38 18.12
Operating Margin 20.05% 7.07% 0.12% -20.2% 7% 5.02%
Earnings before Tax (EBT) 1 106.1 55.39 36.8 23.09 33.74 22.99
Net income 1 71.26 34.53 25.86 28.04 20.78 15.36
Net margin 27.15% 9.81% 5.83% 11.32% 6.5% 4.25%
EPS 2 0.0413 0.0200 0.0150 0.0163 0.0120 0.008900
Free Cash Flow 1 229.5 21.95 78.85 -102.3 1.359 -142.9
FCF margin 87.42% 6.23% 17.78% -41.31% 0.43% -39.54%
FCF Conversion (EBITDA) 280.3% 40.56% 253.26% - 2.59% -
FCF Conversion (Net income) 322.05% 63.56% 304.91% - 6.54% -
Dividend per Share - - - - - -
Announcement Date 17/04/19 12/05/20 21/04/21 28/04/22 13/04/23 29/04/24
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 446 438 412 350 312 314
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.443 x 8.099 x 13.25 x -19.64 x 5.933 x 6.372 x
Free Cash Flow 1 229 21.9 78.8 -102 1.36 -143
ROE (net income / shareholders' equity) 10.5% 4.64% 2.54% 2.01% 2.28% 1.58%
ROA (Net income/ Total Assets) 2.16% 0.92% 0.02% -1.76% 0.85% 0.73%
Assets 1 3,302 3,764 1,45,281 -1,594 2,436 2,094
Book Value Per Share 2 0.3700 0.4000 0.4400 0.4800 0.4500 0.4400
Cash Flow per Share 2 0.0100 0.0500 0.0200 0.0200 0.0500 0.0300
Capex 1 23.7 28.6 2.12 10.9 2.31 10.3
Capex / Sales 9.02% 8.11% 0.48% 4.42% 0.72% 2.86%
Announcement Date 17/04/19 12/05/20 21/04/21 28/04/22 13/04/23 29/04/24
1HKD in Million2HKD
Estimates
  1. Stock Market
  2. Equities
  3. 1719 Stock
  4. Financials China Infrastructure & Logistics Group Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW