Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.186 HKD | 0.00% | -2.11% | -29.81% |
Apr. 23 | Luen Thai Swings to Loss in 2023 on Lower Revenue | MT |
Apr. 02 | Luen Thai Holdings Limited Announces Board Changes | CI |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 235.9 | 112.3 | 87.61 | 46.02 | 55.05 | 55.62 |
Enterprise Value (EV) 1 | 245.3 | 150.6 | 179.8 | 122.9 | 79.11 | 96.21 |
P/E ratio | 10.9 x | 4.82 x | 3.48 x | -1.64 x | 4.92 x | 4.23 x |
Yield | 5.57% | 6.23% | 2.24% | - | 6.11% | 9.07% |
Capitalization / Revenue | 0.31 x | 0.13 x | 0.09 x | 0.07 x | 0.07 x | 0.06 x |
EV / Revenue | 0.32 x | 0.18 x | 0.19 x | 0.18 x | 0.1 x | 0.11 x |
EV / EBITDA | 6.35 x | 3.17 x | 4.67 x | -21.2 x | 1.92 x | 2.5 x |
EV / FCF | -1.64 x | 10.5 x | -5.47 x | 4.27 x | 1.56 x | 7.6 x |
FCF Yield | -60.8% | 9.54% | -18.3% | 23.4% | 64% | 13.2% |
Price to Book | 1.24 x | 0.55 x | 0.4 x | 0.25 x | 0.27 x | 0.27 x |
Nbr of stocks (in thousands) | 1,034,113 | 1,034,113 | 1,034,113 | 1,034,113 | 1,034,113 | 1,034,113 |
Reference price 2 | 0.2282 | 0.1086 | 0.0847 | 0.0445 | 0.0532 | 0.0538 |
Announcement Date | 4/16/18 | 4/16/19 | 4/16/20 | 4/20/21 | 4/26/22 | 4/25/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 768.4 | 851 | 969.8 | 697.3 | 795.7 | 858.9 |
EBITDA 1 | 38.6 | 47.48 | 38.49 | -5.805 | 41.26 | 38.53 |
EBIT 1 | 27.64 | 35.02 | 21.04 | -23.14 | 22.58 | 20.32 |
Operating Margin | 3.6% | 4.11% | 2.17% | -3.32% | 2.84% | 2.37% |
Earnings before Tax (EBT) 1 | 24.78 | 33.31 | 28.33 | -27.6 | 14.68 | 13.54 |
Net income 1 | 21.9 | 23.3 | 25.16 | -28.03 | 11.2 | 13.14 |
Net margin | 2.85% | 2.74% | 2.59% | -4.02% | 1.41% | 1.53% |
EPS 2 | 0.0210 | 0.0225 | 0.0243 | -0.0271 | 0.0108 | 0.0127 |
Free Cash Flow 1 | -149.1 | 14.37 | -32.84 | 28.79 | 50.62 | 12.66 |
FCF margin | -19.41% | 1.69% | -3.39% | 4.13% | 6.36% | 1.47% |
FCF Conversion (EBITDA) | - | 30.26% | - | - | 122.7% | 32.86% |
FCF Conversion (Net income) | - | 61.65% | - | - | 452.19% | 96.37% |
Dividend per Share 2 | 0.0127 | 0.006760 | 0.001900 | - | 0.003250 | 0.004880 |
Announcement Date | 4/16/18 | 4/16/19 | 4/16/20 | 4/20/21 | 4/26/22 | 4/25/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | 9.33 | 38.3 | 92.2 | 76.9 | 24.1 | 40.6 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 0.2418 x | 0.8072 x | 2.395 x | -13.25 x | 0.5831 x | 1.054 x |
Free Cash Flow 1 | -149 | 14.4 | -32.8 | 28.8 | 50.6 | 12.7 |
ROE (net income / shareholders' equity) | 9.32% | 11.8% | 11.9% | -14% | 5.69% | 6.01% |
ROA (Net income/ Total Assets) | 3.18% | 4.54% | 2.43% | -2.63% | 2.56% | 2.34% |
Assets 1 | 688.6 | 513.5 | 1,037 | 1,067 | 436.6 | 561.5 |
Book Value Per Share 2 | 0.1800 | 0.2000 | 0.2100 | 0.1800 | 0.1900 | 0.2000 |
Cash Flow per Share 2 | 0.0800 | 0.0800 | 0.0800 | 0.0600 | 0.1000 | 0.0900 |
Capex 1 | 36.6 | 13.9 | 31 | 25.4 | 9.08 | 11.5 |
Capex / Sales | 4.77% | 1.63% | 3.19% | 3.65% | 1.14% | 1.33% |
Announcement Date | 4/16/18 | 4/16/19 | 4/16/20 | 4/20/21 | 4/26/22 | 4/25/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-29.81% | 24.57M | |
+7.99% | 422B | |
+4.73% | 143B | |
-28.67% | 45.92B | |
+16.55% | 18.73B | |
+15.45% | 10.64B | |
+27.75% | 8.41B | |
+0.96% | 6.83B | |
-9.08% | 6.41B | |
+29.34% | 6.32B |
- Stock Market
- Equities
- 311 Stock
- Financials Luen Thai Holdings Limited