INTERNATIONAL ENTERTAINMENT CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.8 HKD | 0.00% |
|
+9.59% | -12.09% |
| Feb. 29 | International Entertainment 's Loss Narrows in Fiscal H1 | MT |
| Feb. 28 | International Entertainment Corporation Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,985 | 1,355 | 903.6 | 575 | 272.5 | 1,219 |
| Enterprise Value (EV) 1 | 1,628 | 1,341 | 686.2 | 482.2 | 265.7 | 1,224 |
| P/E ratio | -28.2 x | -21.9 x | -3.23 x | -2.38 x | -1.06 x | 66.7 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 6.7 x | 3.71 x | 4.09 x | 8.97 x | 3.45 x | 5.91 x |
| EV / Revenue | 5.49 x | 3.67 x | 3.11 x | 7.52 x | 3.36 x | 5.94 x |
| EV / EBITDA | 16.4 x | 85.6 x | 11.5 x | -18.1 x | -15.8 x | 16.4 x |
| EV / FCF | 27.1 x | - | -12.3 x | -14.4 x | -29.2 x | 202 x |
| FCF Yield | 3.68% | - | -8.1% | -6.96% | -3.43% | 0.49% |
| Price to Book | 0.95 x | 0.67 x | 0.51 x | 0.36 x | 0.23 x | 1.01 x |
| Nbr of stocks (in thousands) | 1,369,157 | 1,369,157 | 1,369,157 | 1,369,157 | 1,369,157 | 1,369,157 |
| Reference price 2 | 1.450 | 0.9900 | 0.6600 | 0.4200 | 0.1990 | 0.8900 |
| Announcement Date | 7/30/18 | 10/17/19 | 10/22/20 | 10/21/21 | 10/24/22 | 10/30/23 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 296.4 | 365.5 | 220.9 | 64.11 | 79.08 | 206.2 |
| EBITDA 1 | 99.51 | 15.66 | 59.92 | -26.64 | -16.78 | 74.64 |
| EBIT 1 | 71.59 | -50.7 | 15.52 | -75.1 | -61.82 | 38.41 |
| Operating Margin | 24.15% | -13.87% | 7.02% | -117.14% | -78.17% | 18.63% |
| Earnings before Tax (EBT) 1 | -63.98 | -67.73 | -240.9 | -272.8 | -263.2 | 21.1 |
| Net income 1 | -67.28 | -62.02 | -279.6 | -242 | -256.4 | 18.28 |
| Net margin | -22.7% | -16.97% | -126.57% | -377.53% | -324.22% | 8.87% |
| EPS 2 | -0.0515 | -0.0453 | -0.2042 | -0.1768 | -0.1873 | 0.0134 |
| Free Cash Flow 1 | 59.98 | - | -55.61 | -33.55 | -9.105 | 6.046 |
| FCF margin | 20.24% | - | -25.18% | -52.34% | -11.51% | 2.93% |
| FCF Conversion (EBITDA) | 60.27% | - | - | - | - | 8.1% |
| FCF Conversion (Net income) | - | - | - | - | - | 33.07% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 7/30/18 | 10/17/19 | 10/22/20 | 10/21/21 | 10/24/22 | 10/30/23 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 5.51 |
| Net Cash position 1 | 357 | 14.6 | 217 | 92.9 | 6.75 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.0738 x |
| Free Cash Flow 1 | 60 | - | -55.6 | -33.6 | -9.11 | 6.05 |
| ROE (net income / shareholders' equity) | -3.43% | - | -12.3% | -14.3% | -18.4% | 1.52% |
| ROA (Net income/ Total Assets) | 1.78% | - | 0.36% | -1.94% | -1.85% | 1.27% |
| Assets 1 | -3,774 | - | -76,930 | 12,480 | 13,857 | 1,437 |
| Book Value Per Share 2 | 1.520 | 1.480 | 1.310 | 1.160 | 0.8700 | 0.8800 |
| Cash Flow per Share 2 | 0.5100 | 0.1800 | 0.4600 | 0.4100 | 0.3700 | 0.3600 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 7/30/18 | 10/17/19 | 10/22/20 | 10/21/21 | 10/24/22 | 10/30/23 |
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. | |
|---|---|---|
| -12.09% | 140M | |
| +8.29% | 33.21B | |
| +2.48% | 23.65B | |
| +21.36% | 20.35B | |
| -18.97% | 20.1B | |
| -18.25% | 19.79B | |
| -2.20% | 16.53B | |
| -3.55% | 9.57B | |
| -19.86% | 8.13B | |
| +8.89% | 7.23B |
- Stock Market
- Equities
- 1009 Stock
- Financials International Entertainment Corporation
