KING WAN CORPORATION LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.029 SGD | +3.57% |
|
+7.41% | +16.00% |
| 2023 | King Wan Corporation Limited Reports Earnings Results for the Half Year Ended September 30, 2023 | CI |
| 2023 | King Wan Corporation Wins SGD 14.6 Million Worth of New M&E Contracts | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 50.63 | 40.85 | 27.93 | 14.67 | 25.84 | 24.44 |
| Enterprise Value (EV) 1 | 80.46 | 71.56 | 55.86 | 38.28 | 42.03 | 47.91 |
| P/E ratio | -10.4 x | 17.2 x | 66.6 x | -9.85 x | 38.2 x | -5.1 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.69 x | 0.52 x | 0.39 x | 0.32 x | 0.33 x | 0.26 x |
| EV / Revenue | 1.09 x | 0.9 x | 0.77 x | 0.83 x | 0.54 x | 0.52 x |
| EV / EBITDA | -26.4 x | 18.1 x | 10.6 x | -79.8 x | 25.7 x | -6.38 x |
| EV / FCF | -8.03 x | 24.1 x | 6.65 x | 63.5 x | 66.2 x | -13.4 x |
| FCF Yield | -12.5% | 4.14% | 15% | 1.57% | 1.51% | -7.49% |
| Price to Book | 0.73 x | 0.59 x | 0.5 x | 0.25 x | 0.37 x | 0.39 x |
| Nbr of stocks (in thousands) | 3,49,177 | 3,49,177 | 3,49,177 | 3,49,177 | 6,98,354 | 6,98,354 |
| Reference price 2 | 0.1450 | 0.1170 | 0.0800 | 0.0420 | 0.0370 | 0.0350 |
| Announcement Date | 09/07/18 | 11/07/19 | 13/09/20 | 14/07/21 | 13/07/22 | 13/07/23 |
1SGD in Million2SGD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 73.79 | 79.32 | 72.4 | 45.91 | 77.19 | 92.43 |
| EBITDA 1 | -3.051 | 3.944 | 5.273 | -0.48 | 1.635 | -7.515 |
| EBIT 1 | -3.889 | 3.044 | 4.65 | -1.031 | 1.043 | -8.122 |
| Operating Margin | -5.27% | 3.84% | 6.42% | -2.25% | 1.35% | -8.79% |
| Earnings before Tax (EBT) 1 | -3.643 | 3.326 | 1.233 | -1.404 | 0.548 | -5.601 |
| Net income 1 | -4.848 | 2.373 | 0.42 | -1.489 | 0.605 | -4.794 |
| Net margin | -6.57% | 2.99% | 0.58% | -3.24% | 0.78% | -5.19% |
| EPS 2 | -0.0139 | 0.006795 | 0.001202 | -0.004264 | 0.000968 | -0.006864 |
| Free Cash Flow 1 | -10.02 | 2.964 | 8.401 | 0.6029 | 0.6352 | -3.587 |
| FCF margin | -13.58% | 3.74% | 11.6% | 1.31% | 0.82% | -3.88% |
| FCF Conversion (EBITDA) | - | 75.14% | 159.33% | - | 38.85% | - |
| FCF Conversion (Net income) | - | 124.89% | 2,000.3% | - | 105% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 09/07/18 | 11/07/19 | 13/09/20 | 14/07/21 | 13/07/22 | 13/07/23 |
1SGD in Million2SGD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 29.8 | 30.7 | 27.9 | 23.6 | 16.2 | 23.5 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -9.777 x | 7.785 x | 5.295 x | -49.2 x | 9.901 x | -3.123 x |
| Free Cash Flow 1 | -10 | 2.96 | 8.4 | 0.6 | 0.64 | -3.59 |
| ROE (net income / shareholders' equity) | -6.71% | 3.41% | 0.67% | -2.59% | 0.91% | -7.35% |
| ROA (Net income/ Total Assets) | -1.92% | 1.52% | 2.48% | -0.56% | 0.54% | -4.03% |
| Assets 1 | 252.5 | 155.8 | 16.94 | 266.6 | 113 | 119.1 |
| Book Value Per Share 2 | 0.2000 | 0.2000 | 0.1600 | 0.1700 | 0.1000 | 0.0900 |
| Cash Flow per Share 2 | 0.0200 | 0.0100 | 0.0200 | 0.0300 | 0.0300 | 0.0200 |
| Capex 1 | 0.88 | 0.12 | 0.05 | 0.53 | 0.6 | 0.75 |
| Capex / Sales | 1.19% | 0.15% | 0.07% | 1.16% | 0.78% | 0.82% |
| Announcement Date | 09/07/18 | 11/07/19 | 13/09/20 | 14/07/21 | 13/07/22 | 13/07/23 |
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. | |
|---|---|---|
| +16.00% | 14.95M | |
| +1.67% | 71.03B | |
| -7.25% | 53.83B | |
| +25.80% | 39.74B | |
| +13.93% | 31.57B | |
| +4.72% | 27.28B | |
| +17.96% | 21.32B | |
| +17.92% | 19.99B | |
| +76.52% | 17.87B | |
| +32.47% | 17.66B |
- Stock Market
- Equities
- 554 Stock
- Financials King Wan Corporation Limited