Stock 1792 CMON LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials CMON Limited

Equities

1792

KYG223911093

Software

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.044 HKD -2.22% Intraday chart for CMON Limited -12.00% +76.00%
Apr. 15 CMON to Sell 17% Stake to Two Subscribers for HK$11 Million MT
Mar. 28 CMON Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 52.71 32.29 24.81 17.24 20.85 11.33
Enterprise Value (EV) 1 53.26 37.61 34.45 25.95 26.38 14.95
P/E ratio 15.1 x 15.6 x -32.5 x -3.52 x 49.5 x 19.6 x
Yield - - - - - -
Capitalization / Revenue 1.77 x 1.14 x 0.81 x 0.69 x 0.55 x 0.25 x
EV / Revenue 1.79 x 1.33 x 1.13 x 1.03 x 0.7 x 0.33 x
EV / EBITDA 8.67 x 7.43 x 11.6 x 30.9 x 6.33 x 2.82 x
EV / FCF -7.86 x -6.24 x -11 x 22.4 x 8.75 x 8.41 x
FCF Yield -12.7% -16% -9.13% 4.47% 11.4% 11.9%
Price to Book 2.61 x 1.44 x 1.11 x 0.98 x 1.15 x 0.61 x
Nbr of stocks (in thousands) 1,806,000 1,806,000 1,806,000 1,806,000 1,806,000 1,806,000
Reference price 2 0.0292 0.0179 0.0137 0.009545 0.0115 0.006274
Announcement Date 3/22/18 3/28/19 11/30/20 4/27/21 4/25/22 4/27/23
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 29.82 28.21 30.46 25.14 37.79 45.34
EBITDA 1 6.145 5.059 2.964 0.8389 4.17 5.309
EBIT 1 4.457 2.552 0.0916 -2.471 0.884 1.429
Operating Margin 14.95% 9.05% 0.3% -9.83% 2.34% 3.15%
Earnings before Tax (EBT) 1 4.348 2.327 -0.5543 -4.847 0.8163 1.003
Net income 1 3.497 2.068 -0.7632 -4.904 0.4211 0.5796
Net margin 11.73% 7.33% -2.51% -19.51% 1.11% 1.28%
EPS 2 0.001936 0.001145 -0.000422 -0.002715 0.000233 0.000320
Free Cash Flow 1 -6.78 -6.026 -3.144 1.16 3.017 1.778
FCF margin -22.74% -21.36% -10.32% 4.61% 7.98% 3.92%
FCF Conversion (EBITDA) - - - 138.29% 72.34% 33.49%
FCF Conversion (Net income) - - - - 716.38% 306.8%
Dividend per Share - - - - - -
Announcement Date 3/22/18 3/28/19 11/30/20 4/27/21 4/25/22 4/27/23
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 0.55 5.32 9.64 8.71 5.53 3.62
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.0894 x 1.051 x 3.252 x 10.39 x 1.327 x 0.6819 x
Free Cash Flow 1 -6.78 -6.03 -3.14 1.16 3.02 1.78
ROE (net income / shareholders' equity) 18.9% 9.69% -3.41% -24.6% 2.36% 2.78%
ROA (Net income/ Total Assets) 9.45% 4.48% 0.15% -4.17% 1.56% 2.4%
Assets 1 37.01 46.21 -519.2 117.7 27.04 24.1
Book Value Per Share 2 0.0100 0.0100 0.0100 0.0100 0.0100 0.0100
Cash Flow per Share 2 0 0 0 0 0 0
Capex 1 8.4 3.08 3.97 3.28 5.63 5.27
Capex / Sales 28.16% 10.91% 13.02% 13.04% 14.89% 11.61%
Announcement Date 3/22/18 3/28/19 11/30/20 4/27/21 4/25/22 4/27/23
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Software

1st Jan change Capi.
CMON LIMITED Stock CMON Limited
+76.00% 10.15M
MICROSOFT CORPORATION Stock Microsoft Corporation
+8.05% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.58% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.69% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.62% 53.04B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+31.16% 50.15B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.56% 46.71B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.75% 41.41B
SEA LIMITED Stock Sea Limited
+55.21% 36.1B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-10.24% 24.64B
Other Software
  1. Stock Market
  2. Equities
  3. 1792 Stock
  4. Financials CMON Limited