CENTURY LEGEND (HOLDINGS) LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.058 HKD | 0.00% |
|
0.00% | -30.95% |
| Mar. 27 | Century Legend Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Feb. 07 | Century Legend Unit Offloads Shares in Bank of Communications | MT |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 210.6 | 123.9 | 78.58 | 50.87 | 47.28 | 35.87 |
| Enterprise Value (EV) 1 | 297.6 | 201.2 | 181.2 | 192.7 | 175.8 | 196.7 |
| P/E ratio | 20.1 x | -9.62 x | -3.63 x | -2.11 x | -3.79 x | -1.32 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 7.42 x | 4.75 x | 2.53 x | 1.44 x | 1.3 x | 0.99 x |
| EV / Revenue | 10.5 x | 7.71 x | 5.84 x | 5.45 x | 4.82 x | 5.41 x |
| EV / EBITDA | -17 x | -7.26 x | -10.4 x | -12.2 x | -11.3 x | -18.3 x |
| EV / FCF | 120 x | 7.2 x | -7.48 x | -12.3 x | 13.9 x | -16.2 x |
| FCF Yield | 0.83% | 13.9% | -13.4% | -8.15% | 7.18% | -6.19% |
| Price to Book | 0.56 x | 0.34 x | 0.23 x | 0.16 x | 0.15 x | 0.13 x |
| Nbr of stocks (in thousands) | 309,706 | 309,706 | 326,077 | 326,077 | 326,077 | 326,077 |
| Reference price 2 | 0.6800 | 0.4000 | 0.2410 | 0.1560 | 0.1450 | 0.1100 |
| Announcement Date | 4/19/18 | 4/24/19 | 4/22/20 | 4/21/21 | 4/22/22 | 4/27/23 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 28.39 | 26.1 | 31.02 | 35.35 | 36.49 | 36.38 |
| EBITDA 1 | -17.52 | -27.72 | -17.39 | -15.85 | -15.5 | -10.74 |
| EBIT 1 | -18.2 | -28.26 | -17.99 | -16.64 | -16.34 | -11.17 |
| Operating Margin | -64.09% | -108.27% | -58% | -47.08% | -44.79% | -30.71% |
| Earnings before Tax (EBT) 1 | 11.56 | -12.39 | -20.87 | -23.35 | -14.81 | -27.24 |
| Net income 1 | 10.79 | -12.87 | -21.23 | -24.06 | -12.49 | -27.27 |
| Net margin | 38.02% | -49.32% | -68.45% | -68.07% | -34.23% | -74.95% |
| EPS 2 | 0.0338 | -0.0416 | -0.0663 | -0.0738 | -0.0383 | -0.0836 |
| Free Cash Flow 1 | 2.477 | 27.94 | -24.23 | -15.71 | 12.63 | -12.18 |
| FCF margin | 8.72% | 107.05% | -78.11% | -44.44% | 34.6% | -33.47% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | 22.95% | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/19/18 | 4/24/19 | 4/22/20 | 4/21/21 | 4/22/22 | 4/27/23 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 87 | 77.3 | 103 | 142 | 129 | 161 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -4.965 x | -2.79 x | -5.901 x | -8.95 x | -8.296 x | -14.98 x |
| Free Cash Flow 1 | 2.48 | 27.9 | -24.2 | -15.7 | 12.6 | -12.2 |
| ROE (net income / shareholders' equity) | 2.97% | -3.44% | -6.1% | -7.67% | -4.54% | -9.28% |
| ROA (Net income/ Total Assets) | -1.8% | -2.88% | -1.94% | -1.82% | -1.82% | -1.3% |
| Assets 1 | -600.1 | 446.9 | 1,095 | 1,324 | 684.5 | 2,105 |
| Book Value Per Share 2 | 1.210 | 1.160 | 1.060 | 0.9800 | 0.9400 | 0.8600 |
| Cash Flow per Share 2 | 0.4800 | 0.4000 | 0.0700 | 0.0800 | 0.0800 | 0.0500 |
| Capex 1 | 0.06 | 0.03 | 2.48 | 0.38 | 0.05 | 0.43 |
| Capex / Sales | 0.2% | 0.11% | 8% | 1.08% | 0.14% | 1.19% |
| Announcement Date | 4/19/18 | 4/24/19 | 4/22/20 | 4/21/21 | 4/22/22 | 4/27/23 |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -30.95% | 2.42M | |
| +45.49% | 472M | |
| -27.58% | 379M | |
| +6.68% | 294M | |
| -25.29% | 203M | |
| -24.27% | 93.09M | |
| -3.34% | 80.02M | |
| -15.86% | 66.43M | |
| -22.13% | 66.28M | |
| 0.00% | 61.81M |
- Stock Market
- Equities
- 79 Stock
- Financials Century Legend (Holdings) Limited
