Financials Asia Tele-Net and Technology Corporation Limited

Equities

679

BMG0534V1256

Semiconductors

Market Closed - Hong Kong S.E. 04:08:32 2024-05-29 am EDT 5-day change 1st Jan Change
0.92 HKD +1.10% Intraday chart for Asia Tele-Net and Technology Corporation Limited +2.22% +3.37%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 533.1 673.8 524.5 541.6 409.7 350.6
Enterprise Value (EV) 1 362.5 535 -491.5 -489.8 -135 -119.5
P/E ratio 6.31 x 1.1 x 3.78 x -0.65 x -13.3 x 1.15 x
Yield - 1.27% 2.44% 2.36% 2.88% 3.37%
Capitalization / Revenue 1.56 x 1.88 x 1.57 x 1.49 x 1.28 x 0.89 x
EV / Revenue 1.06 x 1.5 x -1.47 x -1.34 x -0.42 x -0.3 x
EV / EBITDA -6.31 x -16 x 8.3 x 17 x 1.59 x 3.07 x
EV / FCF -0.88 x -0.87 x -0.6 x 2.48 x -0.35 x -1.25 x
FCF Yield -114% -115% -167% 40.4% -284% -79.7%
Price to Book 0.42 x 0.36 x 0.25 x 0.41 x 0.35 x 0.24 x
Nbr of stocks (in thousands) 426,463 426,463 426,463 426,463 393,953 393,953
Reference price 2 1.250 1.580 1.230 1.270 1.040 0.8900
Announcement Date 4/29/19 4/29/20 4/29/21 4/29/22 4/28/23 4/30/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 342.8 357.7 335.1 364.6 319.7 393.3
EBITDA 1 -57.44 -33.44 -59.24 -28.75 -84.84 -38.96
EBIT 1 -64.68 -40.77 -64.96 -33.64 -88.32 -41.09
Operating Margin -18.87% -11.4% -19.39% -9.22% -27.63% -10.45%
Earnings before Tax (EBT) 1 136.4 834 242.7 -1,080 -4.195 415.1
Net income 1 84.51 614.1 138.8 -838.5 -32.73 304.2
Net margin 24.66% 171.67% 41.41% -229.97% -10.24% 77.33%
EPS 2 0.1982 1.440 0.3254 -1.966 -0.0781 0.7721
Free Cash Flow 1 -413.9 -617.7 820.8 -197.9 383.9 95.28
FCF margin -120.77% -172.67% 244.96% -54.27% 120.09% 24.23%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - 591.5% - - 31.32%
Dividend per Share - 0.0200 0.0300 0.0300 0.0300 0.0300
Announcement Date 4/29/19 4/29/20 4/29/21 4/29/22 4/28/23 4/30/24
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 171 139 1,016 1,031 545 470
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -414 -618 821 -198 384 95.3
ROE (net income / shareholders' equity) 6.54% 39.1% 7.05% -48.9% -2.62% 22.9%
ROA (Net income/ Total Assets) -2.06% -1.11% -1.46% -0.89% -2.99% -1.3%
Assets 1 -4,111 -55,196 -9,477 94,644 1,093 -23,373
Book Value Per Share 2 3.000 4.370 4.960 3.090 3.010 3.730
Cash Flow per Share 2 0.3300 0.2900 2.330 1.080 0.6200 0.3500
Capex 1 4.08 1.28 0.23 36.2 1.95 7.54
Capex / Sales 1.19% 0.36% 0.07% 9.93% 0.61% 1.92%
Announcement Date 4/29/19 4/29/20 4/29/21 4/29/22 4/28/23 4/30/24
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 679 Stock
  4. Financials Asia Tele-Net and Technology Corporation Limited