MAN YUE TECHNOLOGY HOLDINGS LIMITED

Financials Man Yue Technology Holdings Limited

Equities

894

BMG5803Y1066

Electronic Equipment & Parts

Delayed Hong Kong S.E. Other stock markets 08:52:55 09/05/2024 am IST			5-day change	1st Jan Change
0.435 ^HKD	+1.16%		+38.10%	+22.54%

26/03	Man Yue Technology Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023	CI
26/03	Man Yue Technology Holdings Limited Announces Board and Committee Changes	CI

Valuation

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	313.9	223.5	299.6	551.6	285.3	168.8
Enterprise Value (EV) ¹	1,003	1,058	1,137	1,473	1,109	1,022
P/E ratio	7.29 x	7.08 x	12.5 x	7.21 x	6.68 x	41.4 x
Yield	-	-	-	-	-	-
Capitalization / Revenue	0.23 x	0.17 x	0.19 x	0.26 x	0.15 x	0.11 x
EV / Revenue	0.74 x	0.82 x	0.71 x	0.7 x	0.6 x	0.69 x
EV / EBITDA	9.11 x	11.8 x	8.68 x	8.68 x	7.03 x	8.36 x
EV / FCF	-17.4 x	90.4 x	-41 x	-14.2 x	5.25 x	14.4 x
FCF Yield	-5.75%	1.11%	-2.44%	-7.02%	19.1%	6.96%
Price to Book	0.23 x	0.16 x	0.2 x	0.33 x	0.19 x	0.11 x
Nbr of stocks (in thousands)	4,75,548	4,75,548	4,75,548	4,75,548	4,75,548	4,75,548
Reference price ²	0.6600	0.4700	0.6300	1.160	0.6000	0.3550
Announcement Date	02/04/19	16/04/20	08/04/21	22/04/22	27/04/23	29/04/24

¹HKD in Million²HKD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Net sales ¹	1,362	1,292	1,600	2,091	1,847	1,471
EBITDA ¹	110.1	89.7	131	169.7	157.7	122.2
EBIT ¹	53.93	33.3	72.46	104.6	97.02	67.35
Operating Margin	3.96%	2.58%	4.53%	5%	5.25%	4.58%
Earnings before Tax (EBT) ¹	56.67	43.17	32.91	90.79	66.5	11.89
Net income ¹	43.05	31.58	24.06	76.49	42.69	4.076
Net margin	3.16%	2.44%	1.5%	3.66%	2.31%	0.28%
EPS ²	0.0905	0.0664	0.0506	0.1609	0.0898	0.008571
Free Cash Flow ¹	-57.69	11.7	-27.74	-103.4	211.4	71.06
FCF margin	-4.24%	0.91%	-1.73%	-4.94%	11.45%	4.83%
FCF Conversion (EBITDA)	-	13.04%	-	-	134.06%	58.14%
FCF Conversion (Net income)	-	37.04%	-	-	495.24%	1,743.44%
Dividend per Share	-	-	-	-	-	-
Announcement Date	02/04/19	16/04/20	08/04/21	22/04/22	27/04/23	29/04/24

¹HKD in Million²HKD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Net Debt ¹	689	834	838	921	823	853
Net Cash position ¹	-	-	-	-	-	-
Leverage (Debt/EBITDA)	6.262 x	9.3 x	6.396 x	5.427 x	5.222 x	6.977 x
Free Cash Flow ¹	-57.7	11.7	-27.7	-103	211	71.1
ROE (net income / shareholders' equity)	2.81%	1.88%	1.77%	4.57%	2.48%	0.06%
ROA (Net income/ Total Assets)	1.23%	0.74%	1.47%	1.95%	1.82%	1.32%
Assets ¹	3,498	4,282	1,640	3,919	2,350	309.9
Book Value Per Share ²	2.900	2.860	3.170	3.470	3.100	3.190
Cash Flow per Share ²	0.4300	0.4700	0.5500	0.4500	0.6600	0.5300
Capex ¹	77.5	50.8	76.8	97.5	77.9	42.7
Capex / Sales	5.69%	3.93%	4.8%	4.66%	4.22%	2.9%
Announcement Date	02/04/19	16/04/20	08/04/21	22/04/22	27/04/23	29/04/24

¹HKD in Million²HKD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Electronic Component

	1st Jan change	Capi.
MAN YUE TECHNOLOGY HOLDINGS LIMITED	+22.54%	26.75M
AMPHENOL CORPORATION	+27.72%	74.91B
HON HAI PRECISION INDUSTRY CO., LTD.	+62.20%	72.59B
MURATA MANUFACTURING CO., LTD	-5.93%	34.92B
LUXSHARE PRECISION INDUSTRY CO., LTD.	-14.08%	30.7B
JABIL INC.	-7.75%	14.16B
AVIC JONHON OPTRONIC TECHNOLOGY CO.,LTD.	-9.31%	10.42B
LENS TECHNOLOGY CO., LTD.	+9.09%	10.06B
BYD ELECTRONIC (INTERNATIONAL) COMPANY LIMITED	-15.30%	8.56B
YAGEO CORPORATION	+10.89%	8.53B

Electronic Component

Stock Market
Equities
894 Stock
Financials Man Yue Technology Holdings Limited

-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.

SIGN UP NOW