HIAP TONG CORPORATION LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.09 SGD | 0.00% |
|
0.00% | -6.25% |
| 03/04 | Hiap Tong to Sell Tuas South Property to Bachy Soletanche Singapore for SG$4.8 Million | MT |
| 2023 | Hiap Tong Corporation Ltd. Announces Changes to Composition of Board Committees | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 33.27 | 19.1 | 20.64 | 18.18 | 20.33 | 24.34 |
| Enterprise Value (EV) 1 | 67.46 | 62.97 | 69 | 64.39 | 56.34 | 81.12 |
| P/E ratio | 28.3 x | 8.5 x | -2.54 x | -54.3 x | 12.6 x | 1.76 x |
| Yield | - | 0.81% | - | - | - | 6.33% |
| Capitalization / Revenue | 0.77 x | 0.35 x | 0.35 x | 0.33 x | 0.3 x | 0.25 x |
| EV / Revenue | 1.56 x | 1.16 x | 1.17 x | 1.19 x | 0.83 x | 0.82 x |
| EV / EBITDA | 5.36 x | 3.94 x | 6.03 x | 5.85 x | 3.66 x | 2.6 x |
| EV / FCF | 8.18 x | 15.7 x | 3.08 x | 8.11 x | 2.65 x | 4.93 x |
| FCF Yield | 12.2% | 6.39% | 32.5% | 12.3% | 37.8% | 20.3% |
| Price to Book | 0.4 x | 0.22 x | 0.26 x | 0.23 x | 0.26 x | 0.26 x |
| Nbr of stocks (in thousands) | 3,08,065 | 3,08,065 | 3,08,065 | 3,08,065 | 3,08,065 | 3,08,065 |
| Reference price 2 | 0.1080 | 0.0620 | 0.0670 | 0.0590 | 0.0660 | 0.0790 |
| Announcement Date | 09/07/18 | 05/07/19 | 02/09/20 | 07/07/21 | 05/07/22 | 06/07/23 |
1SGD in Million2SGD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 43.24 | 54.22 | 58.76 | 54.33 | 68.07 | 98.84 |
| EBITDA 1 | 12.58 | 15.98 | 11.44 | 11 | 15.41 | 31.22 |
| EBIT 1 | 1.245 | 4.459 | 3.635 | 3.747 | 3.348 | 17.81 |
| Operating Margin | 2.88% | 8.22% | 6.19% | 6.9% | 4.92% | 18.02% |
| Earnings before Tax (EBT) 1 | 1.535 | 1.572 | -7.75 | -1.011 | 1.533 | 16.79 |
| Net income 1 | 1.175 | 2.248 | -8.119 | -0.335 | 1.608 | 13.84 |
| Net margin | 2.72% | 4.15% | -13.82% | -0.62% | 2.36% | 14.01% |
| EPS 2 | 0.003814 | 0.007297 | -0.0264 | -0.001087 | 0.005219 | 0.0449 |
| Free Cash Flow 1 | 8.25 | 4.021 | 22.41 | 7.938 | 21.28 | 16.46 |
| FCF margin | 19.08% | 7.42% | 38.14% | 14.61% | 31.27% | 16.66% |
| FCF Conversion (EBITDA) | 65.58% | 25.16% | 195.82% | 72.18% | 138.09% | 52.74% |
| FCF Conversion (Net income) | 702.16% | 178.86% | - | - | 1,323.66% | 118.92% |
| Dividend per Share | - | 0.000500 | - | - | - | 0.005000 |
| Announcement Date | 09/07/18 | 05/07/19 | 02/09/20 | 07/07/21 | 05/07/22 | 06/07/23 |
1SGD in Million2SGD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 34.2 | 43.9 | 48.4 | 46.2 | 36 | 56.8 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.718 x | 2.745 x | 4.226 x | 4.202 x | 2.336 x | 1.819 x |
| Free Cash Flow 1 | 8.25 | 4.02 | 22.4 | 7.94 | 21.3 | 16.5 |
| ROE (net income / shareholders' equity) | 1.37% | 2.61% | -9.87% | -0.43% | 2.04% | 16% |
| ROA (Net income/ Total Assets) | 0.53% | 1.89% | 1.44% | 1.46% | 1.24% | 5.94% |
| Assets 1 | 220.6 | 118.8 | -563.7 | -22.88 | 129.5 | 233.2 |
| Book Value Per Share 2 | 0.2700 | 0.2800 | 0.2500 | 0.2500 | 0.2600 | 0.3000 |
| Cash Flow per Share 2 | 0.0100 | 0.0200 | 0.0200 | 0.0400 | 0.0300 | 0.0400 |
| Capex 1 | 1.57 | 5.95 | 0.69 | 1.76 | 3.38 | 3.98 |
| Capex / Sales | 3.64% | 10.97% | 1.17% | 3.23% | 4.97% | 4.03% |
| Announcement Date | 09/07/18 | 05/07/19 | 02/09/20 | 07/07/21 | 05/07/22 | 06/07/23 |
1SGD in Million2SGD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.25% | 21.17M | |
| +58.03% | 24.6B | |
| +57.76% | 7.85B | |
| +4.69% | 5.55B | |
| +2.52% | 5.01B | |
| +6.45% | 4.55B | |
| +39.67% | 4.45B | |
| +48.92% | 3.35B | |
| +11.92% | 2.69B | |
| +16.22% | 1.79B |
- Stock Market
- Equities
- 5PO Stock
- Financials Hiap Tong Corporation Ltd.
