Financials Tung Hai Knitting and Dyeing Limited

Equities

TUNGHAI

BD0463THKDL0

Textiles & Leather Goods

End-of-day quote Dhaka S.E. 03:30:00 19/06/2024 am IST 5-day change 1st Jan Change
4.4 BDT -2.22% Intraday chart for Tung Hai Knitting and Dyeing Limited -4.35% -24.14%

Valuation

Fiscal Period: June 2016 2017 2018 2019 2020 2021
Capitalization 1 998.7 1,653 714.6 415.9 234.6 522.6
Enterprise Value (EV) 1 1,523 2,134 1,639 1,469 1,407 1,695
P/E ratio 9.31 x -4.07 x -0.77 x -1.25 x -1.18 x -17.2 x
Yield - - - - - -
Capitalization / Revenue 0.91 x 2.26 x 6.64 x - - -
EV / Revenue 1.38 x 2.92 x 15.2 x - - -
EV / EBITDA 6.66 x -8.63 x -2.13 x -9.37 x -86 x -1,038 x
EV / FCF - 1,07,20,540 x - -34,11,03,574 x -3,23,47,414 x 14,52,95,409 x
FCF Yield - 0% - -0% -0% 0%
Price to Book 0.78 x 1.88 x -13.8 x -1.08 x -0.4 x -0.85 x
Nbr of stocks (in thousands) 1,06,653 1,06,653 1,06,653 1,06,653 1,06,653 1,06,653
Reference price 2 9.364 15.50 6.700 3.900 2.200 4.900
Announcement Date 30/11/16 12/12/21 09/03/21 09/03/21 09/03/21 09/12/21
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2016 2017 2018 2019 2020 2021
Net sales 1 1,103 731.3 107.6 - - -
EBITDA 1 228.6 -247.3 -768.7 -156.9 -16.35 -1.633
EBIT 1 192.2 -288.4 -806.5 -191.6 -48.33 -31.1
Operating Margin 17.43% -39.43% -749.31% - - -
Earnings before Tax (EBT) 1 123.2 -399.7 -927.7 -331.8 -199.8 -31.1
Net income 1 107.3 -406.2 -929.4 -332.1 -199.5 -30.4
Net margin 9.73% -55.55% -863.52% - - -
EPS 2 1.006 -3.810 -8.714 -3.114 -1.871 -0.2851
Free Cash Flow - 199.1 - -4.308 -43.48 11.66
FCF margin - 27.22% - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 30/11/16 12/12/21 09/03/21 09/03/21 09/03/21 09/12/21
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: June 2016 2017 2018 2019 2020 2021
Net Debt 1 524 481 924 1,053 1,172 1,172
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.294 x -1.945 x -1.202 x -6.715 x -71.69 x -717.7 x
Free Cash Flow - 199 - -4.31 -43.5 11.7
ROE (net income / shareholders' equity) - -37.6% - 152% 41.2% 5.08%
ROA (Net income/ Total Assets) - -10.3% - -13.4% -4.08% -2.85%
Assets 1 - 3,954 - 2,476 4,888 1,068
Book Value Per Share 2 12.00 8.230 -0.4900 -3.600 -5.470 -5.760
Cash Flow per Share 2 0.4900 0.4200 0.0400 0.0200 0.0200 0.0200
Capex 1 142 2.91 - - - -
Capex / Sales 12.9% 0.4% - - - -
Announcement Date 30/11/16 12/12/21 09/03/21 09/03/21 09/03/21 09/12/21
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TUNGHAI Stock
  4. Financials Tung Hai Knitting and Dyeing Limited