Stock 8036 EBROKER GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials eBroker Group Limited

Equities

8036

KYG292091066

IT Services & Consulting

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:22 2024-04-29 am EDT 		5-day change 1st Jan Change
0.087 HKD +12.99% Intraday chart for eBroker Group Limited +10.13% +6.10%
Mar. 19 EBroker Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 EBroker Group Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 209.1 99.63 115.6 108.2 100.9
Enterprise Value (EV) 1 166.7 71.88 86.47 79.2 62.74
P/E ratio 197 x 59.6 x 320 x 49.5 x 48.8 x
Yield - - - - -
Capitalization / Revenue 4.71 x 2.46 x 2.78 x 2.8 x 2.68 x
EV / Revenue 3.75 x 1.77 x 2.08 x 2.05 x 1.67 x
EV / EBITDA 112 x 215 x 49 x 21.1 x 21.8 x
EV / FCF 48.6 x -3.76 x 25.7 x 34.6 x 7.42 x
FCF Yield 2.06% -26.6% 3.89% 2.89% 13.5%
Price to Book 3.9 x 1.75 x 1.94 x 1.77 x 1.61 x
Nbr of stocks (in thousands) 1,230,000 1,230,000 1,230,000 1,230,000 1,230,000
Reference price 2 0.1700 0.0810 0.0940 0.0880 0.0820
Announcement Date 3/24/20 3/24/21 3/23/22 3/23/23 3/19/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 53.38 44.41 40.55 41.63 38.6 37.64
EBITDA 1 3.544 1.489 0.335 1.765 3.761 2.877
EBIT 1 3.351 1.298 -0.454 0.622 2.652 2.01
Operating Margin 6.28% 2.92% -1.12% 1.49% 6.87% 5.34%
Earnings before Tax (EBT) 1 3.369 1.719 1.474 0.231 1.969 1.945
Net income 1 0.882 1.014 1.51 0.327 1.972 1.919
Net margin 1.65% 2.28% 3.72% 0.79% 5.11% 5.1%
EPS 2 0.000882 0.000865 0.001360 0.000294 0.001776 0.001681
Free Cash Flow 1 -3.855 3.428 -19.11 3.364 2.289 8.453
FCF margin -7.22% 7.72% -47.12% 8.08% 5.93% 22.46%
FCF Conversion (EBITDA) - 230.23% - 190.57% 60.85% 293.8%
FCF Conversion (Net income) - 338.08% - 1,028.63% 116.06% 440.48%
Dividend per Share - - - - - -
Announcement Date 3/25/19 3/24/20 3/24/21 3/23/22 3/23/23 3/19/24
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 19 42.4 27.7 29.2 29 38.1
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -3.85 3.43 -19.1 3.36 2.29 8.45
ROE (net income / shareholders' equity) 3.41% 2.54% 2.73% 0.56% 3.27% 3.11%
ROA (Net income/ Total Assets) 6.06% 1.61% -0.44% 0.59% 2.43% 1.86%
Assets 1 14.55 62.84 -340.9 55.42 81.25 103.4
Book Value Per Share 2 0.0300 0.0400 0.0500 0.0500 0.0500 0.0500
Cash Flow per Share 2 0.0200 0.0400 0.0200 0.0200 0.0200 0.0200
Capex 1 0.08 0.07 15.3 0.68 0.18 0.04
Capex / Sales 0.15% 0.16% 37.78% 1.62% 0.47% 0.11%
Announcement Date 3/25/19 3/24/20 3/24/21 3/23/22 3/23/23 3/19/24
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
EBROKER GROUP LIMITED Stock eBroker Group Limited
+6.10% 12.1M
ACCENTURE PLC Stock Accenture plc
-13.24% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.02% 166B
IBM Stock IBM
+1.99% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.77% 99.85B
RELX PLC Stock RELX PLC
+5.88% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.50% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.01% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.27% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-5.37% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 8036 Stock
  4. Financials eBroker Group Limited