Stock 2250 B.DUCK SEMK HOLDINGS INTERNATIONAL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials B.Duck Semk Holdings International Limited

Equities

2250

KYG8021U1040

Entertainment Production

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
1.17 HKD 0.00% Intraday chart for B.Duck Semk Holdings International Limited 0.00% -10.69%
Apr. 12 B.Duck Semk to Renew Purchase Deal with ENS Toys MT
Mar. 27 B. Duck Semk Holdings International Limited Proposes Final Ordinary Dividend for the Year Ended 31 December 2023, Payable on 21 June 2024 CI

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 1,780 1,285
Enterprise Value (EV) 1 1,648 1,257
P/E ratio 23.3 x -27.5 x
Yield 1.13% 0.38%
Capitalization / Revenue 6.27 x 9.5 x
EV / Revenue 5.8 x 9.29 x
EV / EBITDA 17.5 x -27.4 x
EV / FCF 88,869,893 x -334,544,611 x
FCF Yield 0% -0%
Price to Book 5.07 x 5.19 x
Nbr of stocks (in thousands) 1,000,000 980,993
Reference price 2 1.780 1.310
Announcement Date 4/19/23 4/12/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 203.4 246.3 237.5 296.8 284 135.3
EBITDA 1 26.53 49.08 79.61 100.5 94.13 -45.92
EBIT 1 23.97 46.1 75.8 96.62 89.56 -51.58
Operating Margin 11.78% 18.72% 31.92% 32.55% 31.54% -38.12%
Earnings before Tax (EBT) 1 17.85 36.14 71.93 82.71 79.07 -46.16
Net income 1 9.862 24.1 54.55 62.94 75.56 -46.21
Net margin 4.85% 9.78% 22.97% 21.2% 26.6% -34.15%
EPS 2 0.0116 0.0284 0.0642 0.0728 0.0765 -0.0476
Free Cash Flow - -1.533 35.13 26.51 18.55 -3.758
FCF margin - -0.62% 14.79% 8.93% 6.53% -2.78%
FCF Conversion (EBITDA) - - 44.12% 26.38% 19.71% -
FCF Conversion (Net income) - - 64.4% 42.11% 24.55% -
Dividend per Share - - - 0.0480 0.0201 0.005000
Announcement Date 12/30/21 12/30/21 12/30/21 4/19/22 4/19/23 4/12/24
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 14.4 - - - -
Net Cash position 1 12.7 - 16.8 23.5 132 27.9
Leverage (Debt/EBITDA) - 0.294 x - - - -
Free Cash Flow - -1.53 35.1 26.5 18.5 -3.76
ROE (net income / shareholders' equity) - 57% 81% 52.8% 30.1% -15.6%
ROA (Net income/ Total Assets) - 22.3% 28.9% 26.6% 16.5% -8.47%
Assets 1 - 108.2 189 236.9 458.1 545.5
Book Value Per Share 2 0.0400 0.0500 1,038 0.1700 0.3500 0.2500
Cash Flow per Share 2 0.0500 0.0400 763.0 0.0900 0.1400 0.0500
Capex 1 4.73 3.15 1.34 5.56 3.77 11.2
Capex / Sales 2.33% 1.28% 0.56% 1.87% 1.33% 8.25%
Announcement Date 12/30/21 12/30/21 12/30/21 4/19/22 4/19/23 4/12/24
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Copyright Management

1st Jan change Capi.
B.DUCK SEMK HOLDINGS INTERNATIONAL LIMITED Stock B.Duck Semk Holdings International Limited
-10.69% 147M
FRANCHISE BRANDS PLC Stock Franchise Brands plc
+25.08% 483M
DIVERSIFIED ROYALTY CORP. Stock Diversified Royalty Corp.
+1.83% 334M
QANTM INTELLECTUAL PROPERTY LIMITED Stock QANTM Intellectual Property Limited
+61.58% 140M
PENDRELL CORPORATION Stock Pendrell Corporation
-.--% 139M
KUKE MUSIC HOLDING LIMITED Stock Kuke Music Holding Limited
+142.88% 95.63M
NEXTONE INC. Stock NexTone Inc.
-2.80% 73.01M
RESEARCH FRONTIERS INCORPORATED Stock Research Frontiers Incorporated
+57.43% 53.28M
Copyright Management
  1. Stock Market
  2. Equities
  3. 2250 Stock
  4. Financials B.Duck Semk Holdings International Limited