Stock 8456 MANSION INTERNATIONAL HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mansion International Holdings Limited

Equities

8456

KYG579801153

Apparel & Accessories

Market Closed - Hong Kong S.E.
Other stock markets
 01:38:04 31/05/2024 pm IST 		5-day change 1st Jan Change
0.16 HKD 0.00% Intraday chart for Mansion International Holdings Limited -11.11% -13.51%
2023 Mansion International Holdings Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI
2023 Mansion International Holdings Limited Reports Earnings Results for the First Quarter Ended June 30, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 160 94.4 49.84 47 89.9 49.71
Enterprise Value (EV) 1 186.1 171.6 124.6 65.12 88.18 60.92
P/E ratio -29.8 x -5.03 x -0.74 x -0.53 x -1.55 x -8.27 x
Yield - - - - - -
Capitalization / Revenue 0.6 x 0.41 x 0.27 x 0.54 x 1.21 x 0.63 x
EV / Revenue 0.7 x 0.74 x 0.67 x 0.75 x 1.18 x 0.78 x
EV / EBITDA 9.3 x -14.6 x -4.06 x -5.02 x -5.13 x -6.33 x
EV / FCF -17.4 x -4.42 x 5.75 x 0.85 x -3.46 x -3.85 x
FCF Yield -5.73% -22.6% 17.4% 118% -28.9% -26%
Price to Book 1.86 x 1.45 x 5.1 x -2.08 x 5.46 x 4.76 x
Nbr of stocks (in thousands) 20,000 20,000 23,074 46,074 2,11,525 2,11,525
Reference price 2 8.000 4.720 2.160 1.020 0.4250 0.2350
Announcement Date 22/06/18 28/06/19 30/06/20 30/06/21 30/06/22 30/06/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 265.8 230.8 185.7 87.28 74.48 78.44
EBITDA 1 20.01 -11.78 -30.66 -12.97 -17.18 -9.626
EBIT 1 15.58 -15.46 -33.91 -15.6 -18.19 -10.48
Operating Margin 5.86% -6.7% -18.26% -17.87% -24.42% -13.35%
Earnings before Tax (EBT) 1 -1.267 -18.93 -59.16 -10.4 -21.42 -6.008
Net income 1 -4.264 -18.77 -60.35 -64.84 -21.42 -6.008
Net margin -1.6% -8.13% -32.5% -74.3% -28.76% -7.66%
EPS 2 -0.2681 -0.9384 -2.933 -1.930 -0.2738 -0.0284
Free Cash Flow 1 -10.67 -38.81 21.66 76.78 -25.52 -15.83
FCF margin -4.02% -16.81% 11.66% 87.97% -34.26% -20.18%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 22/06/18 28/06/19 30/06/20 30/06/21 30/06/22 30/06/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 26.1 77.2 74.8 18.1 - 11.2
Net Cash position 1 - - - - 1.72 -
Leverage (Debt/EBITDA) 1.305 x -6.552 x -2.439 x -1.397 x - -1.165 x
Free Cash Flow 1 -10.7 -38.8 21.7 76.8 -25.5 -15.8
ROE (net income / shareholders' equity) -6.54% -24.9% -161% 162% 695% -44.7%
ROA (Net income/ Total Assets) 6% -5.19% -12.5% -9.91% -23.8% -16.8%
Assets 1 -71.07 361.6 484 654.6 89.88 35.84
Book Value Per Share 2 4.300 3.250 0.4200 -0.4900 0.0800 0.0500
Cash Flow per Share 2 1.090 0.3700 0.1900 0.0700 0.0900 0.0100
Capex 1 4.89 4.62 1.22 0.72 3.39 2.16
Capex / Sales 1.84% 2% 0.66% 0.83% 4.56% 2.75%
Announcement Date 22/06/18 28/06/19 30/06/20 30/06/21 30/06/22 30/06/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Children & Infants Clothing

1st Jan change Capi.
MANSION INTERNATIONAL HOLDINGS LIMITED Stock Mansion International Holdings Limited
-13.51% 43.3L
BEIJING JIAMAN DRESS CO.,LTD. Stock Beijing Jiaman Dress Co.,Ltd.
-5.95% 34Cr
JINFA LABI MATERNITY & BABY ARTICLES CO., LTD Stock Jinfa Labi Maternity & Baby Articles Co., Ltd
-33.96% 29Cr
S.P. APPARELS LIMITED Stock S.P. Apparels Limited
-5.82% 18Cr
AGABANG&COMPANY Stock Agabang&Company
+40.74% 13Cr
NARUMIYA INTERNATIONAL CO., LTD. Stock NARUMIYA INTERNATIONAL Co., Ltd.
+13.93% 8.1Cr
IRIS CLOTHINGS LIMITED Stock Iris Clothings Limited
-7.64% 7.42Cr
Children & Infants Clothing
  1. Stock Market
  2. Equities
  3. 8456 Stock
  4. Financials Mansion International Holdings Limited