Financials SITC International Holdings Company Limited
Equities
1308
KYG8187G1055
Marine Freight & Logistics
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.75 HKD | -1.39% |
|
-1.79% | +19.57% |
| 29/04 | SITC International's Revenue Jumps 39% in Q1 | MT |
| 29/04 | SITC International Holdings Company Limited Announces Unaudited Operating Statistics for the First Quarter Ended March 31, 2025 | CI |
Projected Income Statement: SITC International Holdings Company Limited
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,685 | 3,012 | 4,113 | 2,429 | 3,058 | 3,160 | 3,045 | 3,166 |
| Change | - | 78.76% | 36.53% | -40.94% | 25.9% | 3.32% | -3.62% | 3.95% |
| EBITDA 1 | 437.9 | 1,264 | 2,057 | 652.3 | 1,154 | 1,179 | 974 | 994 |
| Change | - | 188.54% | 62.76% | -68.28% | 76.88% | 2.21% | -17.42% | 2.06% |
| EBIT 1 | 368.5 | 1,184 | 1,968 | 552.4 | 1,043 | 1,001 | 788.4 | 753.7 |
| Change | - | 221.39% | 66.19% | -71.94% | 88.8% | -4.02% | -21.24% | -4.41% |
| Interest Paid 1 | -13.53 | -15.66 | -17.49 | -18.75 | -15.68 | -15.98 | -17.02 | -17.27 |
| Earnings before Tax (EBT) 1 | 365 | 1,185 | 1,973 | 553.4 | 1,054 | 1,095 | 859.3 | 938.5 |
| Change | - | 224.57% | 66.55% | -71.95% | 90.38% | 3.9% | -21.5% | 9.22% |
| Net income 1 | 351.6 | 1,163 | 1,944 | 531.4 | 1,028 | 1,040 | 841.7 | 874.7 |
| Change | - | 230.67% | 67.23% | -72.67% | 93.51% | 1.1% | -19.04% | 3.92% |
| Announcement Date | 08/03/21 | 07/03/22 | 07/03/23 | 07/03/24 | 10/03/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: SITC International Holdings Company Limited
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | -89.8 | -592 | -710 | -247 | -356 | -663 | -745 | -887 |
| Change | - | -559.24% | -19.93% | 65.21% | -44.13% | -86.41% | -12.37% | -19.06% |
| Announcement Date | 08/03/21 | 07/03/22 | 07/03/23 | 07/03/24 | 10/03/25 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: SITC International Holdings Company Limited
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 187.1 | 189.1 | 488.2 | 309.2 | 261 | 171.5 | 137.8 | 160.9 |
| Change | - | 1.07% | 158.16% | -36.67% | -15.57% | -34.31% | -19.65% | 16.79% |
| Free Cash Flow (FCF) 1 | 233.6 | 1,094 | 1,514 | 363.1 | 897.3 | 1,142 | 837 | 648 |
| Change | - | 368.32% | 38.43% | -76.03% | 147.15% | 27.27% | -26.71% | -22.58% |
| Announcement Date | 08/03/21 | 07/03/22 | 07/03/23 | 07/03/24 | 10/03/25 | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: SITC International Holdings Company Limited
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 25.99% | 41.95% | 50% | 26.86% | 37.73% | 37.33% | 31.98% | 31.4% |
| EBIT Margin (%) | 21.87% | 39.32% | 47.86% | 22.74% | 34.1% | 31.68% | 25.89% | 23.81% |
| EBT Margin (%) | 21.66% | 39.33% | 47.97% | 22.78% | 34.45% | 34.64% | 28.21% | 29.64% |
| Net margin (%) | 20.87% | 38.6% | 47.28% | 21.88% | 33.63% | 32.9% | 27.64% | 27.63% |
| FCF margin (%) | 13.86% | 36.32% | 36.82% | 14.95% | 29.34% | 36.14% | 27.48% | 20.47% |
| FCF / Net Income (%) | 66.43% | 94.09% | 77.88% | 68.32% | 87.26% | 109.84% | 99.45% | 74.09% |
Profitability | ||||||||
| ROA | 18.55% | 48.88% | 67.06% | 18.53% | 42.82% | 31.75% | 22.95% | 19.4% |
| ROE | 32.04% | 86.57% | 106.48% | 26.14% | 47.62% | 39.73% | 29.84% | 28% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 11.1% | 6.28% | 11.87% | 12.73% | 8.54% | 5.43% | 4.52% | 5.08% |
| CAPEX / EBITDA (%) | 42.72% | 14.96% | 23.74% | 47.39% | 22.62% | 14.54% | 14.15% | 16.19% |
| CAPEX / FCF (%) | 80.1% | 17.29% | 32.24% | 85.15% | 29.09% | 15.01% | 16.46% | 24.83% |
Items per share | ||||||||
| Cash flow per share 1 | 0.1869 | 0.4782 | 0.7463 | 0.2505 | 0.43 | 0.4264 | 0.3119 | 0.2608 |
| Change | - | 155.86% | 56.06% | -66.43% | 71.66% | -0.83% | -26.87% | -16.38% |
| Dividend per Share 1 | 0.1058 | 0.4106 | 0.51 | 0.1405 | 0.2722 | 0.29 | 0.227 | 0.2248 |
| Change | - | 288.09% | 24.21% | -72.45% | 93.74% | 6.54% | -21.72% | -0.98% |
| Book Value Per Share 1 | 0.45 | 0.56 | 0.802 | 0.7232 | 0.9089 | 0.9668 | 0.9955 | 1.064 |
| Change | - | 24.44% | 43.21% | -9.83% | 25.68% | 6.37% | 2.97% | 6.85% |
| EPS 1 | 0.1311 | 0.4333 | 0.72 | 0.2 | 0.38 | 0.3878 | 0.3151 | 0.3283 |
| Change | - | 230.51% | 66.17% | -72.22% | 90% | 2.06% | -18.75% | 4.18% |
| Nbr of stocks (in thousands) | 26,81,328 | 26,82,382 | 26,82,501 | 26,82,623 | 26,87,120 | 26,99,988 | 26,99,988 | 26,99,988 |
| Announcement Date | 08/03/21 | 07/03/22 | 07/03/23 | 07/03/24 | 10/03/25 | - | - | - |
1USD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 8.24x | 10.1x |
| PBR | 3.31x | 3.21x |
| EV / Sales | 2.52x | 2.59x |
| Yield | 9.07% | 7.1% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
3.197USD
Average target price
3.337USD
Spread / Average Target
+4.37%
Annual profits - Rate of surprise
- Stock Market
- Equities
- 1308 Stock
- Financials SITC International Holdings Company Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition