MAN KING HOLDINGS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.275 HKD | 0.00% |
|
-1.79% | -23.61% |
| 2023 | Man King Holdings' Fiscal H1 Profit Plunges; Shares Fall 11% | MT |
| 2023 | Man King Holdings Limited Reports Earnings Results for the Half Year Ended September 30, 2023 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 365.2 | 310.7 | 182.6 | 113.4 | 125.9 | 136.4 |
| Enterprise Value (EV) 1 | 199.7 | 188.4 | 113.5 | 6.657 | -14.99 | -87.59 |
| P/E ratio | 52.2 x | -118 x | 62.1 x | 7.2 x | 3.41 x | 3.24 x |
| Yield | 4.02% | - | - | 11.1% | 11.7% | 10.8% |
| Capitalization / Revenue | 1.57 x | 1.68 x | 0.79 x | 0.41 x | 0.31 x | 0.3 x |
| EV / Revenue | 0.86 x | 1.02 x | 0.49 x | 0.02 x | -0.04 x | -0.19 x |
| EV / EBITDA | 22.7 x | -1,449 x | -52.2 x | 0.72 x | -0.47 x | -2.03 x |
| EV / FCF | -6.82 x | 2.66 x | -4.09 x | 0.18 x | -0.37 x | -0.99 x |
| FCF Yield | -14.7% | 37.6% | -24.4% | 569% | -271% | -102% |
| Price to Book | 1.3 x | 1.32 x | 0.77 x | 0.45 x | 0.45 x | 0.44 x |
| Nbr of stocks (in thousands) | 4,19,818 | 4,19,818 | 4,19,818 | 4,19,818 | 4,19,818 | 4,19,818 |
| Reference price 2 | 0.8700 | 0.7400 | 0.4350 | 0.2700 | 0.3000 | 0.3250 |
| Announcement Date | 19/07/18 | 19/07/19 | 20/07/20 | 21/07/21 | 28/07/22 | 28/07/23 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 232.2 | 184.6 | 231.7 | 276.6 | 408.2 | 452.8 |
| EBITDA 1 | 8.814 | -0.13 | -2.173 | 9.273 | 31.84 | 43.17 |
| EBIT 1 | 5.441 | -4.964 | -7.41 | 3.866 | 26.47 | 36.75 |
| Operating Margin | 2.34% | -2.69% | -3.2% | 1.4% | 6.48% | 8.12% |
| Earnings before Tax (EBT) 1 | 9.11 | -2.705 | 2.672 | 17.47 | 41.04 | 50.97 |
| Net income 1 | 7.007 | -2.634 | 2.949 | 15.74 | 36.92 | 42.14 |
| Net margin | 3.02% | -1.43% | 1.27% | 5.69% | 9.05% | 9.31% |
| EPS 2 | 0.0167 | -0.006274 | 0.007000 | 0.0375 | 0.0879 | 0.1004 |
| Free Cash Flow 1 | -29.29 | 70.85 | -27.73 | 37.87 | 40.59 | 88.92 |
| FCF margin | -12.62% | 38.37% | -11.97% | 13.69% | 9.94% | 19.64% |
| FCF Conversion (EBITDA) | - | - | - | 408.4% | 127.47% | 206% |
| FCF Conversion (Net income) | - | - | - | 240.54% | 109.93% | 211.04% |
| Dividend per Share 2 | 0.0350 | - | - | 0.0300 | 0.0350 | 0.0350 |
| Announcement Date | 19/07/18 | 19/07/19 | 20/07/20 | 21/07/21 | 28/07/22 | 28/07/23 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 166 | 122 | 69.1 | 107 | 141 | 224 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -29.3 | 70.9 | -27.7 | 37.9 | 40.6 | 88.9 |
| ROE (net income / shareholders' equity) | 2.53% | -1.02% | 1.24% | 6.4% | 13.9% | 14.3% |
| ROA (Net income/ Total Assets) | 1% | -0.92% | -1.51% | 0.79% | 4.52% | 5.24% |
| Assets 1 | 704.1 | 284.8 | -195.2 | 1,998 | 816.5 | 804.9 |
| Book Value Per Share 2 | 0.6700 | 0.5600 | 0.5700 | 0.6000 | 0.6600 | 0.7400 |
| Cash Flow per Share 2 | 0.3700 | 0.2300 | 0.1300 | 0.2600 | 0.3700 | 0.5600 |
| Capex 1 | 10.7 | 2.52 | 1.14 | 4.73 | 13.8 | 3.46 |
| Capex / Sales | 4.6% | 1.36% | 0.49% | 1.71% | 3.39% | 0.76% |
| Announcement Date | 19/07/18 | 19/07/19 | 20/07/20 | 21/07/21 | 28/07/22 | 28/07/23 |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.61% | 14.8M | |
| +1.58% | 71.36B | |
| -1.78% | 57.16B | |
| +24.03% | 38.71B | |
| +20.58% | 33.77B | |
| +10.24% | 29.48B | |
| +20.60% | 21.93B | |
| +11.86% | 19.04B | |
| +39.37% | 17.99B | |
| +78.17% | 17.78B |
- Stock Market
- Equities
- 2193 Stock
- Financials Man King Holdings Limited
