Financials Kelfred Holdings Limited
Equities
1134
KYG5S44A1075
Medical Equipment, Supplies & Distribution
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.395 HKD | -1.25% | 0.00% | -12.22% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|
Capitalization 1 | 460 | 1,630 | 615 | 345 |
Enterprise Value (EV) 1 | 397.8 | 1,567 | 582.1 | 300.6 |
P/E ratio | 47.5 x | -122 x | -287 x | 37.6 x |
Yield | 2.17% | - | - | - |
Capitalization / Revenue | 1.11 x | 4.6 x | 1.41 x | 0.74 x |
EV / Revenue | 0.96 x | 4.42 x | 1.34 x | 0.65 x |
EV / EBITDA | 11.4 x | 462 x | 46.3 x | 21 x |
EV / FCF | -1,100 x | 65 x | -21 x | 20.4 x |
FCF Yield | -0.09% | 1.54% | -4.76% | 4.89% |
Price to Book | 2.22 x | 8.8 x | 3.3 x | 1.85 x |
Nbr of stocks (in thousands) | 500,000 | 500,000 | 500,000 | 500,000 |
Reference price 2 | 0.9200 | 3.260 | 1.230 | 0.6900 |
Announcement Date | 4/20/20 | 4/28/21 | 4/28/22 | 4/28/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 362.8 | 421.1 | 413.4 | 354.2 | 434.7 | 465.4 |
EBITDA 1 | 50.93 | 53.34 | 34.92 | 3.39 | 12.57 | 14.3 |
EBIT 1 | 42.82 | 43.54 | 25.17 | -7.373 | 1.431 | 7.461 |
Operating Margin | 11.8% | 10.34% | 6.09% | -2.08% | 0.33% | 1.6% |
Earnings before Tax (EBT) 1 | 40.91 | 38.37 | 13.74 | -12.19 | -1.587 | 10.68 |
Net income 1 | 32.33 | 30.42 | 8.377 | -13.4 | -2.14 | 9.183 |
Net margin | 8.91% | 7.22% | 2.03% | -3.78% | -0.49% | 1.97% |
EPS | - | 0.0811 | 0.0194 | -0.0268 | -0.004280 | 0.0184 |
Free Cash Flow 1 | -20.17 | 52.88 | -0.3618 | 24.1 | -27.72 | 14.7 |
FCF margin | -5.56% | 12.56% | -0.09% | 6.81% | -6.38% | 3.16% |
FCF Conversion (EBITDA) | - | 99.15% | - | 711.02% | - | 102.82% |
FCF Conversion (Net income) | - | 173.84% | - | - | - | 160.1% |
Dividend per Share | - | - | 0.0200 | - | - | - |
Announcement Date | 1/28/19 | 6/28/19 | 4/20/20 | 4/28/21 | 4/28/22 | 4/28/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | 5.85 | 27.2 | - | - | - | - |
Net Cash position 1 | - | - | 62.2 | 62.9 | 32.9 | 44.4 |
Leverage (Debt/EBITDA) | 0.1149 x | 0.5107 x | - | - | - | - |
Free Cash Flow 1 | -20.2 | 52.9 | -0.36 | 24.1 | -27.7 | 14.7 |
ROE (net income / shareholders' equity) | 26.3% | 25.3% | 5.96% | -6.87% | -1.15% | 4.93% |
ROA (Net income/ Total Assets) | 11.5% | 11.5% | 5.99% | -1.54% | 0.32% | 1.79% |
Assets 1 | 282.3 | 265.1 | 139.9 | 868.8 | -664.4 | 512 |
Book Value Per Share | - | 0.2600 | 0.4100 | 0.3700 | 0.3700 | 0.3700 |
Cash Flow per Share | - | 0.0500 | 0.1700 | 0.1500 | 0.0700 | 0.0900 |
Capex 1 | 16.3 | 4.79 | 7.93 | 4.99 | 5.14 | 4.69 |
Capex / Sales | 4.49% | 1.14% | 1.92% | 1.41% | 1.18% | 1.01% |
Announcement Date | 1/28/19 | 6/28/19 | 4/20/20 | 4/28/21 | 4/28/22 | 4/28/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-12.22% | 25.56M | |
+10.74% | 96.96B | |
-5.08% | 17.82B | |
-16.61% | 2.33B | |
-13.62% | 1.42B | |
+32.16% | 1.26B | |
-34.97% | 755M | |
-36.42% | 737M | |
-7.58% | 666M | |
+25.66% | 501M |
- Stock Market
- Equities
- 1134 Stock
- Financials Kelfred Holdings Limited