Financials Cornerstone Technologies Holdings Limited
Equities
8391
KYG2423S1066
Commercial Printing Services
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.52 HKD | -1.89% | 0.00% | -23.53% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 109.1 | 151.8 | 283.5 | 492.3 | 1,061 | 602.6 |
Enterprise Value (EV) 1 | 101.1 | 88.34 | 285.6 | 558.2 | 1,114 | 643.6 |
P/E ratio | -9.31 x | -19.1 x | -6.71 x | -7.74 x | -6.09 x | -4.52 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 1.35 x | 2.05 x | 5.2 x | 8.95 x | 13.2 x | 7.71 x |
EV / Revenue | 1.25 x | 1.19 x | 5.24 x | 10.1 x | 13.9 x | 8.24 x |
EV / EBITDA | 7.13 x | 16 x | -9.89 x | -9.87 x | -7.38 x | -5.05 x |
EV / FCF | 11 x | 12.7 x | 23.8 x | -10 x | -97 x | -8.36 x |
FCF Yield | 9.13% | 7.89% | 4.2% | -10% | -1.03% | -12% |
Price to Book | 1.94 x | 1.66 x | 4.47 x | 7.9 x | 20.3 x | 5.72 x |
Nbr of stocks (in thousands) | 440,000 | 440,000 | 480,541 | 607,791 | 736,991 | 886,239 |
Reference price 2 | 0.2480 | 0.3450 | 0.5900 | 0.8100 | 1.440 | 0.6800 |
Announcement Date | 6/25/18 | 6/27/19 | 3/31/21 | 3/31/22 | 3/31/23 | 4/30/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 80.61 | 73.98 | 54.55 | 55.03 | 80.14 | 78.13 |
EBITDA 1 | 14.17 | 5.516 | -28.88 | -56.58 | -151.1 | -127.5 |
EBIT 1 | 4.895 | -2.762 | -35.35 | -63.29 | -158.8 | -133.3 |
Operating Margin | 6.07% | -3.73% | -64.82% | -115.01% | -198.16% | -170.6% |
Earnings before Tax (EBT) 1 | -7.894 | -7.751 | -42.74 | -60.93 | -164.7 | -106.6 |
Net income 1 | -8.789 | -7.736 | -40.63 | -61.36 | -160.3 | -124.2 |
Net margin | -10.9% | -10.46% | -74.48% | -111.51% | -200.03% | -158.94% |
EPS 2 | -0.0266 | -0.0181 | -0.0879 | -0.1046 | -0.2364 | -0.1503 |
Free Cash Flow 1 | 9.228 | 6.97 | 12 | -55.8 | -11.49 | -76.97 |
FCF margin | 11.45% | 9.42% | 21.99% | -101.4% | -14.34% | -98.51% |
FCF Conversion (EBITDA) | 65.12% | 126.35% | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 6/25/18 | 6/27/19 | 3/31/21 | 3/31/22 | 3/31/23 | 4/30/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | 2.07 | 65.9 | 53 | 41 |
Net Cash position 1 | 8.04 | 63.5 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | -0.0716 x | -1.165 x | -0.351 x | -0.3215 x |
Free Cash Flow 1 | 9.23 | 6.97 | 12 | -55.8 | -11.5 | -77 |
ROE (net income / shareholders' equity) | -16.5% | -11.2% | -19.5% | -99.1% | -286% | -136% |
ROA (Net income/ Total Assets) | 3.56% | -1.83% | -9.45% | -25.6% | -58.4% | -42.7% |
Assets 1 | -246.7 | 422.8 | 430 | 240 | 274.7 | 290.9 |
Book Value Per Share 2 | 0.1300 | 0.2100 | 0.1300 | 0.1000 | 0.0700 | 0.1200 |
Cash Flow per Share 2 | 0.0300 | 0.1400 | 0.0700 | 0.0300 | 0.0100 | 0.0300 |
Capex 1 | 0.13 | 0.76 | 8.79 | 2.34 | 25.8 | 29.1 |
Capex / Sales | 0.16% | 1.03% | 16.11% | 4.24% | 32.18% | 37.2% |
Announcement Date | 6/25/18 | 6/27/19 | 3/31/21 | 3/31/22 | 3/31/23 | 4/30/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-23.53% | 61.45M | |
+4.12% | 8.26B | |
+17.47% | 7.66B | |
+4.21% | 2.12B | |
+180.00% | 1.21B | |
+6.29% | 1B | |
-49.21% | 962M | |
-22.53% | 818M | |
-3.93% | 547M | |
-20.53% | 529M |
- Stock Market
- Equities
- 8391 Stock
- Financials Cornerstone Technologies Holdings Limited