CRYSTAL INTERNATIONAL GROUP LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.97 HKD | +3.93% |
|
+5.31% | +36.90% |
| Mar. 22 | Crystal International Posts Lower 2023 Profit | MT |
| Mar. 21 | Crystal International Group Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 05 July 2024 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,446 | 1,176 | 875.8 | 958.8 | 887.7 | 1,447 | 1,447 | - |
| Enterprise Value (EV) 1 | 1,582 | 1,186 | 670.8 | 725.1 | 887.7 | 516.1 | 945 | 849.5 |
| P/E ratio | 9.69 x | 7.73 x | 8.1 x | 5.88 x | 5.14 x | 6.48 x | 7.62 x | 6.79 x |
| Yield | 3.12% | 3.91% | 3.69% | 5.23% | - | 6.2% | 5.46% | 6.83% |
| Capitalization / Revenue | 0.58 x | 0.48 x | 0.44 x | 0.41 x | 0.36 x | 0.49 x | 0.59 x | 0.53 x |
| EV / Revenue | 0.63 x | 0.49 x | 0.34 x | 0.31 x | 0.36 x | 0.24 x | 0.38 x | 0.31 x |
| EV / EBITDA | 6.11 x | 4.14 x | 2.79 x | 2.62 x | 2.81 x | 1.77 x | 3.02 x | 2.45 x |
| EV / FCF | 26.8 x | 5.84 x | 2.52 x | 5.83 x | - | 7.26 x | 6.9 x | 4.05 x |
| FCF Yield | 3.74% | 17.1% | 39.6% | 17.2% | - | 13.8% | 14.5% | 24.7% |
| Price to Book | 1.46 x | 1.08 x | 0.75 x | 0.74 x | - | 1.02 x | 0.95 x | 0.87 x |
| Nbr of stocks (in thousands) | 2,852,822 | 2,852,822 | 2,852,822 | 2,852,822 | 2,852,822 | 2,852,822 | 2,852,822 | - |
| Reference price 2 | 0.5070 | 0.4121 | 0.3070 | 0.3361 | 0.3112 | 0.5071 | 0.5071 | 0.5071 |
| Announcement Date | 3/13/19 | 3/19/20 | 3/18/21 | 3/16/22 | 3/23/23 | 3/21/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,496 | 2,428 | 1,985 | 2,341 | 2,491 | 2,177 | 2,471 | 2,731 |
| EBITDA 1 | 259 | 286.7 | 240.6 | 276.6 | 315.7 | 291.9 | 312.5 | 347.1 |
| EBIT 1 | 186.2 | 189.1 | 143.6 | 183.7 | 223.1 | 207.5 | 222.5 | 250.2 |
| Operating Margin | 7.46% | 7.79% | 7.23% | 7.85% | 8.96% | 9.53% | 9.01% | 9.16% |
| Earnings before Tax (EBT) 1 | 170 | 174.3 | 123.1 | 191.8 | 212.7 | 195.1 | 226.9 | 254.7 |
| Net income 1 | 149.2 | 151.9 | 108.1 | 163.1 | 172.7 | 163.5 | 188.4 | 208.9 |
| Net margin | 5.98% | 6.26% | 5.44% | 6.97% | 6.93% | 7.51% | 7.62% | 7.65% |
| EPS 2 | 0.0523 | 0.0533 | 0.0379 | 0.0572 | 0.0605 | 0.0573 | 0.0666 | 0.0746 |
| Free Cash Flow 1 | 59.14 | 203.2 | 265.9 | 124.5 | - | 143.5 | 137 | 210 |
| FCF margin | 2.37% | 8.37% | 13.39% | 5.32% | - | 6.42% | 5.54% | 7.69% |
| FCF Conversion (EBITDA) | 22.83% | 70.88% | 110.51% | 44.99% | - | 48.47% | 43.83% | 60.49% |
| FCF Conversion (Net income) | 39.64% | 133.75% | 245.99% | 76.31% | - | 84.87% | 72.73% | 100.54% |
| Dividend per Share 2 | 0.0158 | 0.0161 | 0.0113 | 0.0176 | - | 0.0230 | 0.0277 | 0.0346 |
| Announcement Date | 3/13/19 | 3/19/20 | 3/18/21 | 3/16/22 | 3/23/23 | 3/21/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S1 | 2019 S2 | 2023 S1 | 2023 S2 |
|---|---|---|---|---|
| Net sales 1 | 1,143 | 1,284 | - | 1,168 |
| EBITDA 1 | - | 161.1 | - | 151.3 |
| EBIT 1 | - | 110.8 | - | 110.3 |
| Operating Margin | - | 8.63% | - | 9.45% |
| Earnings before Tax (EBT) 1 | - | 104.1 | - | 104.8 |
| Net income 1 | - | 91.84 | 73,642 | 89.84 |
| Net margin | - | 7.15% | - | 7.69% |
| EPS | - | - | 0.0258 | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 8/21/19 | 3/19/20 | 8/23/23 | 3/21/24 |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 136 | 10.6 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 205 | 234 | - | 543 | 502 | 597 |
| Leverage (Debt/EBITDA) | 0.5239 x | 0.037 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 59.1 | 203 | 266 | 124 | - | 144 | 137 | 210 |
| ROE (net income / shareholders' equity) | 15.7% | 14.6% | 10.6% | 13.3% | - | 11.8% | 12.8% | 13.4% |
| ROA (Net income/ Total Assets) | 8.15% | 8.31% | - | - | - | 8.45% | 9.36% | 9.75% |
| Assets 1 | 1,831 | 1,828 | - | - | - | 1,935 | 2,012 | 2,142 |
| Book Value Per Share 2 | 0.3500 | 0.3800 | 0.4100 | 0.4500 | - | 0.5000 | 0.5300 | 0.5800 |
| Cash Flow per Share 2 | 0.0800 | 0.1100 | 0.1100 | 0.0700 | - | 0.0800 | 0.0800 | 0.0900 |
| Capex 1 | 172 | 110 | 58 | 65.4 | - | 119 | 137 | 131 |
| Capex / Sales | 6.88% | 4.54% | 2.92% | 2.79% | - | 5.34% | 5.56% | 4.8% |
| Announcement Date | 3/13/19 | 3/19/20 | 3/18/21 | 3/16/22 | 3/23/23 | 3/21/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
0.5071
USD
Average target price
0.5743
USD
Spread / Average Target
+13.25%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +36.90% | 1.45B | |
| +7.99% | 422B | |
| +4.73% | 143B | |
| -28.67% | 45.92B | |
| +16.55% | 18.73B | |
| +15.45% | 10.64B | |
| +27.75% | 8.41B | |
| -9.08% | 6.41B | |
| +29.34% | 6.32B | |
| +10.13% | 5.94B |
- Stock Market
- Equities
- 2232 Stock
- Financials Crystal International Group Limited
