Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.082 HKD | 0.00% | +7.89% | -11.83% |
Apr. 24 | Brainhole Technology Buys Further Shares in Pop Mart International | MT |
Apr. 03 | Brainhole Technology Buys More Shares in Pop Mart, 2 Nasdaq-Listed Firms | MT |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 672 | 760 | 308 | 232 | 140.8 | 111.2 |
Enterprise Value (EV) 1 | 621 | 714.5 | 287 | 265.1 | 181.3 | 159.9 |
P/E ratio | 14.8 x | 21.9 x | -6.17 x | -3.95 x | -2.73 x | -1.93 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.2 x | 2.18 x | 0.89 x | 0.89 x | 0.44 x | 0.42 x |
EV / Revenue | 2.03 x | 2.05 x | 0.83 x | 1.01 x | 0.56 x | 0.61 x |
EV / EBITDA | 8.72 x | 12.8 x | -44.5 x | -22 x | -12.7 x | -15.2 x |
EV / FCF | -12.9 x | -34.8 x | 12.1 x | -4.61 x | -40.9 x | -10.5 x |
FCF Yield | -7.77% | -2.87% | 8.3% | -21.7% | -2.44% | -9.49% |
Price to Book | 2.69 x | 2.74 x | 1.37 x | 1.24 x | 0.99 x | 1.09 x |
Nbr of stocks (in thousands) | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 |
Reference price 2 | 0.8400 | 0.9500 | 0.3850 | 0.2900 | 0.1760 | 0.1390 |
Announcement Date | 4/4/18 | 4/10/19 | 4/28/20 | 4/28/21 | 4/28/22 | 4/26/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 305.5 | 348.3 | 346.7 | 261.8 | 321.6 | 263.6 |
EBITDA 1 | 71.22 | 55.95 | -6.447 | -12.04 | -14.33 | -10.5 |
EBIT 1 | 55.86 | 36.82 | -32.67 | -34.76 | -34.1 | -22.8 |
Operating Margin | 18.28% | 10.57% | -9.42% | -13.28% | -10.6% | -8.65% |
Earnings before Tax (EBT) 1 | 57.79 | 38.8 | -54.61 | -67.11 | -51.2 | -61.73 |
Net income 1 | 45.35 | 34.64 | -49.94 | -58.76 | -51.55 | -57.61 |
Net margin | 14.85% | 9.95% | -14.4% | -22.44% | -16.03% | -21.86% |
EPS 2 | 0.0567 | 0.0433 | -0.0624 | -0.0734 | -0.0644 | -0.0720 |
Free Cash Flow 1 | -48.28 | -20.51 | 23.81 | -57.48 | -4.428 | -15.17 |
FCF margin | -15.8% | -5.89% | 6.87% | -21.95% | -1.38% | -5.76% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 4/4/18 | 4/10/19 | 4/28/20 | 4/28/21 | 4/28/22 | 4/26/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | 33.1 | 40.5 | 48.7 |
Net Cash position 1 | 51 | 45.5 | 21 | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | -2.751 x | -2.826 x | -4.638 x |
Free Cash Flow 1 | -48.3 | -20.5 | 23.8 | -57.5 | -4.43 | -15.2 |
ROE (net income / shareholders' equity) | 20.4% | 13.1% | -18.1% | -28.6% | -31.3% | -47.2% |
ROA (Net income/ Total Assets) | 12.1% | 7.03% | -5.01% | -5.57% | -5.89% | -4.15% |
Assets 1 | 374.3 | 492.6 | 996.7 | 1,055 | 875.7 | 1,389 |
Book Value Per Share 2 | 0.3100 | 0.3500 | 0.2800 | 0.2300 | 0.1800 | 0.1300 |
Cash Flow per Share 2 | 0.0500 | 0.0500 | 0.0700 | 0.0900 | 0.0500 | 0.0300 |
Capex 1 | 60.8 | 50.3 | 46.9 | 13.8 | 4.42 | 7.84 |
Capex / Sales | 19.9% | 14.44% | 13.52% | 5.27% | 1.38% | 2.98% |
Announcement Date | 4/4/18 | 4/10/19 | 4/28/20 | 4/28/21 | 4/28/22 | 4/26/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-11.83% | 8.58M | |
+77.21% | 2,159B | |
+19.92% | 623B | |
+34.06% | 622B | |
+8.68% | 254B | |
+16.99% | 185B | |
+5.18% | 162B | |
-37.59% | 136B | |
+34.01% | 127B | |
+37.39% | 105B |
- Stock Market
- Equities
- 2203 Stock
- Financials Brainhole Technology Limited