Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.56 HKD | +2.63% | +6.85% | +7.59% |
Valuation
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 296 | 277.2 | 277.2 | 437.2 | 359.8 | 529.9 |
Enterprise Value (EV) 1 | 222.6 | 225.4 | 396.3 | 600.4 | 600.2 | 810.4 |
P/E ratio | 189 x | 10.6 x | 9.24 x | 17.4 x | 13.7 x | 7.87 x |
Yield | 2.97% | 4.11% | 4.11% | 3.54% | 6.02% | 7.14% |
Capitalization / Revenue | 1.37 x | 0.9 x | 0.75 x | 1.15 x | 0.63 x | 0.71 x |
EV / Revenue | 1.03 x | 0.73 x | 1.07 x | 1.58 x | 1.06 x | 1.08 x |
EV / EBITDA | 7.23 x | 5.29 x | 7.16 x | 27.8 x | 12.1 x | 8.35 x |
EV / FCF | 19.4 x | 17.5 x | 5.77 x | 10.6 x | 7.31 x | 5.18 x |
FCF Yield | 5.15% | 5.7% | 17.3% | 9.44% | 13.7% | 19.3% |
Price to Book | 2.85 x | 2.72 x | 2.29 x | 2.88 x | 2.44 x | 2.91 x |
Nbr of stocks (in thousands) | 4,00,000 | 3,79,732 | 3,79,732 | 3,86,932 | 3,86,932 | 3,78,476 |
Reference price 2 | 0.7400 | 0.7300 | 0.7300 | 1.130 | 0.9300 | 1.400 |
Announcement Date | 27/06/18 | 30/05/19 | 12/06/20 | 22/06/21 | 23/06/22 | 23/06/23 |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 215.7 | 308 | 370.7 | 379.1 | 568.2 | 747.6 |
EBITDA 1 | 30.8 | 42.6 | 55.33 | 21.59 | 49.61 | 97.06 |
EBIT 1 | 24.56 | 33.68 | 42.16 | 3.382 | 22.8 | 67.22 |
Operating Margin | 11.38% | 10.94% | 11.37% | 0.89% | 4.01% | 8.99% |
Earnings before Tax (EBT) 1 | 6.91 | 31.67 | 34.93 | 24.76 | 27.34 | 76.08 |
Net income 1 | 1.208 | 27.25 | 30.07 | 24.97 | 26.38 | 68.57 |
Net margin | 0.56% | 8.85% | 8.11% | 6.59% | 4.64% | 9.17% |
EPS 2 | 0.003912 | 0.0690 | 0.0790 | 0.0650 | 0.0680 | 0.1780 |
Free Cash Flow 1 | 11.47 | 12.85 | 68.67 | 56.68 | 82.13 | 156.4 |
FCF margin | 5.32% | 4.17% | 18.53% | 14.95% | 14.46% | 20.93% |
FCF Conversion (EBITDA) | 37.25% | 30.15% | 124.12% | 262.58% | 165.55% | 161.19% |
FCF Conversion (Net income) | 949.91% | 47.14% | 228.36% | 227.02% | 311.32% | 228.16% |
Dividend per Share 2 | 0.0220 | 0.0300 | 0.0300 | 0.0400 | 0.0560 | 0.1000 |
Announcement Date | 27/06/18 | 30/05/19 | 12/06/20 | 22/06/21 | 23/06/22 | 23/06/23 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | 119 | 163 | 240 | 281 |
Net Cash position 1 | 73.4 | 51.8 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | 2.152 x | 7.56 x | 4.845 x | 2.891 x |
Free Cash Flow 1 | 11.5 | 12.8 | 68.7 | 56.7 | 82.1 | 156 |
ROE (net income / shareholders' equity) | 4.57% | 26.5% | 27% | 17.4% | 14.1% | 40.3% |
ROA (Net income/ Total Assets) | 16.1% | 16% | 11.5% | 0.55% | 2.99% | 7.03% |
Assets 1 | 7.48 | 170.1 | 262.5 | 4,567 | 881.4 | 974.9 |
Book Value Per Share 2 | 0.2600 | 0.2700 | 0.3200 | 0.3900 | 0.3800 | 0.4800 |
Cash Flow per Share 2 | 0.2000 | 0.1500 | 0.1700 | 0.2100 | 0.1700 | 0.3100 |
Capex 1 | 11.6 | 17.2 | 26.1 | 29.9 | 49.2 | 56.4 |
Capex / Sales | 5.4% | 5.58% | 7.05% | 7.9% | 8.66% | 7.54% |
Announcement Date | 27/06/18 | 30/05/19 | 12/06/20 | 22/06/21 | 23/06/22 | 23/06/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+7.59% | 75.77M | |
-20.73% | 86.21B | |
+7.55% | 49.15B | |
-9.77% | 17.69B | |
+36.86% | 14.2B | |
-17.29% | 13.01B | |
-18.42% | 6.06B | |
-11.69% | 4.32B | |
-18.13% | 3.65B | |
+7.99% | 3.57B |
- Stock Market
- Equities
- 8371 Stock
- Financials Taste Gourmet Group Limited