KINGBO STRIKE LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.385 HKD | -1.28% |
|
+1.32% | -10.47% |
| 01/03 | Kingbo Strike Limited Announces Executive Changes | CI |
| 01/03 | Kingbo Strike's Fiscal H1 Loss Widens as Revenue Declines | MT |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 290.5 | 278.1 | 194.6 | 123.7 | 86.2 | 53.39 |
| Enterprise Value (EV) 2 | 267.2 | 256.8 | 96.51 | 41.22 | 44.44 | 50.7 |
| P/E ratio | -140 x | -27.8 x | -2.6 x | -4.11 x | -1.96 x | -0.73 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.25 x | 3.4 x | 0.64 x | 0.33 x | 0.41 x | 0.65 x |
| EV / Revenue | 3.91 x | 3.14 x | 0.32 x | 0.11 x | 0.21 x | 0.62 x |
| EV / EBITDA | 224 x | 68.3 x | -131 x | -2.8 x | -1.6 x | -1.04 x |
| EV / FCF | -19 x | -158 x | -7.03 x | -1.3 x | 1.08 x | -11.4 x |
| FCF Yield | -5.27% | -0.63% | -14.2% | -77% | 92.2% | -8.76% |
| Price to Book | 4.2 x | 4.34 x | 0.67 x | 0.45 x | 0.38 x | 0.35 x |
| Nbr of stocks (in thousands) | 59,280 | 69,514 | 69,514 | 69,514 | 69,514 | 83,417 |
| Reference price 3 | 4.900 | 4.000 | 2.800 | 1.780 | 1.240 | 0.6400 |
| Announcement Date | 29/10/18 | 24/10/19 | 26/10/20 | 28/10/21 | 27/10/22 | 29/10/23 |
1HKD in Million2SGD in Million3HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 68.33 | 81.69 | 302.5 | 380.1 | 211.6 | 81.52 |
| EBITDA 1 | 1.194 | 3.76 | -0.735 | -14.7 | -27.72 | -48.86 |
| EBIT 1 | 0.9695 | 3.493 | -1.551 | -15.05 | -27.92 | -49.07 |
| Operating Margin | 1.42% | 4.28% | -0.51% | -3.96% | -13.19% | -60.2% |
| Earnings before Tax (EBT) 1 | 0.275 | -5.232 | -69.77 | -20.11 | -32.44 | -51.28 |
| Net income 1 | -1.84 | -8.902 | -74.9 | -30.14 | -44 | -61.62 |
| Net margin | -2.69% | -10.9% | -24.76% | -7.93% | -20.8% | -75.59% |
| EPS 2 | -0.0351 | -0.1440 | -1.078 | -0.4336 | -0.6330 | -0.8773 |
| Free Cash Flow 1 | -14.07 | -1.624 | -13.73 | -31.75 | 40.97 | -4.44 |
| FCF margin | -20.59% | -1.99% | -4.54% | -8.35% | 19.36% | -5.45% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 29/10/18 | 24/10/19 | 26/10/20 | 28/10/21 | 27/10/22 | 29/10/23 |
1SGD in Million2SGD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 23.3 | 21.3 | 98.1 | 82.5 | 41.8 | 2.68 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -14.1 | -1.62 | -13.7 | -31.8 | 41 | -4.44 |
| ROE (net income / shareholders' equity) | -0.98% | -8.99% | -19% | -8.13% | -17.5% | -24.9% |
| ROA (Net income/ Total Assets) | 0.64% | 2.4% | -0.22% | -2.23% | -4.75% | -11% |
| Assets 1 | -286.9 | -370.2 | 34,677 | 1,350 | 927.3 | 562.5 |
| Book Value Per Share 2 | 1.170 | 0.9200 | 4.150 | 3.980 | 3.250 | 1.830 |
| Cash Flow per Share 2 | 0.2500 | 0.2400 | 1.250 | 1.080 | 0.5600 | 0.1600 |
| Capex 1 | 0.07 | 0.35 | 0.06 | 0.02 | 0.58 | 1.94 |
| Capex / Sales | 0.11% | 0.43% | 0.02% | 0.01% | 0.28% | 2.38% |
| Announcement Date | 29/10/18 | 24/10/19 | 26/10/20 | 28/10/21 | 27/10/22 | 29/10/23 |
1SGD in Million2SGD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -10.47% | 6.25M | |
| +10.63% | 159B | |
| +28.59% | 141B | |
| +36.41% | 132B | |
| +17.97% | 66.09B | |
| +3.16% | 39.54B | |
| +97.38% | 35.71B | |
| +5.88% | 31.73B | |
| -13.39% | 31.19B | |
| +9.88% | 29.1B |
- Stock Market
- Equities
- 1421 Stock
- Financials Kingbo Strike Limited
