Financials Bossini International Holdings Limited

Equities

592

BMG1261P1095

Apparel & Accessories Retailers

Market Closed - Hong Kong S.E. 04:08:05 2024-05-31 am EDT 5-day change 1st Jan Change
0.119 HKD +1.71% Intraday chart for Bossini International Holdings Limited +3.48% -23.23%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 451.5 318.4 747.9 2,195 1,309 515
Enterprise Value (EV) 1 111.6 -44.18 871.3 2,143 1,393 446.9
P/E ratio -15.5 x -2.29 x -2.03 x -8.08 x -9.89 x -2.12 x
Yield 8.87% 12.6% - - - -
Capitalization / Revenue 0.23 x 0.19 x 0.69 x 2.83 x 2.24 x 0.85 x
EV / Revenue 0.06 x -0.03 x 0.8 x 2.76 x 2.38 x 0.74 x
EV / EBITDA -4.49 x 0.36 x -4.86 x -16.4 x -6.2 x -3.05 x
EV / FCF -1.86 x 0.39 x 14.4 x 15 x -11.3 x -13.8 x
FCF Yield -53.7% 260% 6.96% 6.66% -8.89% -7.24%
Price to Book 0.51 x 0.45 x 2.65 x 8.47 x 10.9 x 2.49 x
Nbr of stocks (in thousands) 1,641,935 1,641,333 1,643,833 2,465,750 2,470,358 3,322,720
Reference price 2 0.2750 0.1940 0.4550 0.8900 0.5300 0.1550
Announcement Date 10/9/18 10/4/19 10/14/20 4/14/22 4/27/23 4/26/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,958 1,641 1,092 776.1 585.2 604.2
EBITDA 1 -24.86 -123.1 -179.3 -131.1 -224.5 -146.7
EBIT 1 -56.1 -153.6 -208.7 -148.5 -241.6 -169.9
Operating Margin -2.87% -9.36% -19.12% -19.13% -41.28% -28.12%
Earnings before Tax (EBT) 1 -21.51 -134.7 -335.3 -224.8 -131.9 -222.9
Net income 1 -28.97 -139.1 -367.7 -227 -132.3 -223.4
Net margin -1.48% -8.48% -33.69% -29.25% -22.6% -36.97%
EPS 2 -0.0177 -0.0848 -0.2240 -0.1101 -0.0536 -0.0731
Free Cash Flow 1 -59.92 -114.7 60.6 142.8 -123.8 -32.35
FCF margin -3.06% -6.99% 5.55% 18.4% -21.15% -5.35%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.0244 0.0244 - - - -
Announcement Date 10/9/18 10/4/19 10/14/20 4/14/22 4/27/23 4/26/24
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 123 - 83.5 -
Net Cash position 1 340 363 - 51.5 - 68.2
Leverage (Debt/EBITDA) - - -0.6877 x - -0.372 x -
Free Cash Flow 1 -59.9 -115 60.6 143 -124 -32.3
ROE (net income / shareholders' equity) -3.16% -17.7% -70.8% -42.9% -69.7% -137%
ROA (Net income/ Total Assets) -2.97% -9.29% -15.2% -12.6% -24% -20.2%
Assets 1 975.8 1,497 2,414 1,801 550.8 1,108
Book Value Per Share 2 0.5300 0.4300 0.1700 0.1100 0.0500 0.0600
Cash Flow per Share 2 0.2100 0.1000 0.1100 0.1100 0.0400 0.0600
Capex 1 24 28.9 20 29.2 49.2 33.4
Capex / Sales 1.23% 1.76% 1.83% 3.76% 8.4% 5.53%
Announcement Date 10/9/18 10/4/19 10/14/20 4/14/22 4/27/23 4/26/24
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 592 Stock
  4. Financials Bossini International Holdings Limited