Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.025 SGD | 0.00% | -3.85% | -35.90% |
May. 30 | SMI Vantage Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Apr. 30 | SMI Vantage to Install Bitcoin-Mining Facility; Shares Up 4% | MT |
Valuation
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 81.07 | 33.51 | 4.46 | 3.296 | 24.26 | 12.94 |
Enterprise Value (EV) 1 | 95.07 | 48.09 | 19.51 | 18.94 | 34.32 | 21.86 |
P/E ratio | -6.83 x | -7.07 x | -0.43 x | -0.61 x | -4.78 x | -3.64 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 3.38 x | 1.43 x | 0.21 x | 9.84 x | -485 x | 7.19 x |
EV / Revenue | 3.96 x | 2.06 x | 0.93 x | 56.5 x | -686 x | 12.1 x |
EV / EBITDA | -87.5 x | 60.2 x | -44 x | -8.95 x | -17.1 x | -18.6 x |
EV / FCF | -13.8 x | 22 x | 0.88 x | 6.88 x | -240 x | -6.57 x |
FCF Yield | -7.22% | 4.54% | 113% | 14.5% | -0.42% | -15.2% |
Price to Book | 2.75 x | 1.35 x | 0.3 x | 0.34 x | 2.03 x | 1.25 x |
Nbr of stocks (in thousands) | 302,997 | 302,997 | 302,997 | 316,997 | 513,535 | 573,223 |
Reference price 2 | 0.2675 | 0.1106 | 0.0147 | 0.0104 | 0.0472 | 0.0226 |
Announcement Date | 7/15/18 | 7/11/19 | 10/11/20 | 11/30/21 | 7/13/22 | 7/14/23 |
Income Statement Evolution (Annual data)
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 24 | 23.37 | 20.88 | 0.335 | -0.05 | 1.799 |
EBITDA 1 | -1.087 | 0.799 | -0.443 | -2.115 | -2.007 | -1.176 |
EBIT 1 | -3.209 | -1.896 | -3.094 | -4.544 | -4.155 | -2.767 |
Operating Margin | -13.37% | -8.11% | -14.82% | -1,356.42% | 8,310% | -153.81% |
Earnings before Tax (EBT) 1 | -3.353 | -2.573 | -10.46 | -5.146 | -4.049 | -3.292 |
Net income 1 | -10.73 | -4.741 | -10.34 | -5.375 | -4.125 | -3.286 |
Net margin | -44.71% | -20.29% | -49.49% | -1,604.48% | 8,250% | -182.66% |
EPS 2 | -0.0392 | -0.0156 | -0.0341 | -0.0171 | -0.009881 | -0.006196 |
Free Cash Flow 1 | -6.868 | 2.183 | 22.1 | 2.751 | -0.1429 | -3.329 |
FCF margin | -28.62% | 9.34% | 105.82% | 821.27% | 285.75% | -185.06% |
FCF Conversion (EBITDA) | - | 273.25% | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 7/15/18 | 7/11/19 | 10/11/20 | 11/30/21 | 7/13/22 | 7/14/23 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 14 | 14.6 | 15.1 | 15.6 | 10.1 | 8.92 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | -12.88 x | 18.24 x | -33.97 x | -7.395 x | -5.011 x | -7.582 x |
Free Cash Flow 1 | -6.87 | 2.18 | 22.1 | 2.75 | -0.14 | -3.33 |
ROE (net income / shareholders' equity) | -12.6% | -9.48% | -52.8% | -42.1% | -37.4% | -29.5% |
ROA (Net income/ Total Assets) | -3.38% | -2.17% | -4.23% | -7.43% | -8.13% | -6.39% |
Assets 1 | 317.1 | 218.4 | 244.3 | 72.35 | 50.76 | 51.41 |
Book Value Per Share 2 | 0.1000 | 0.0800 | 0.0500 | 0.0300 | 0.0200 | 0.0200 |
Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Capex 1 | 3.25 | 1.18 | 1.64 | 0.23 | 0.15 | 0.21 |
Capex / Sales | 13.53% | 5.04% | 7.87% | 69.25% | -306% | 11.67% |
Announcement Date | 7/15/18 | 7/11/19 | 10/11/20 | 11/30/21 | 7/13/22 | 7/14/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-35.90% | 11.16M | |
+12.19% | 29.89B | |
-1.71% | 12.58B | |
+1.25% | 11.39B | |
+13.60% | 9.14B | |
+3.99% | 8.4B | |
-13.64% | 6.94B | |
+16.60% | 6.63B | |
+34.10% | 3.5B | |
+5.82% | 3.2B |
- Stock Market
- Equities
- Y45 Stock
- Financials SMI Vantage Limited