LUOKUNG TECHNOLOGY CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.4852 USD | -0.53% |
|
-7.74% | -1.64% |
| Apr. 16 | Luokung Technology Corp. Announces Board and Audit Committee Changes | CI |
| 2023 | Luokung Technology Corp. Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Capitalization 1 | 329.8 | 144.4 | 231.4 | 64.76 |
| Enterprise Value (EV) 1 | 361 | 185.2 | 274.3 | 117.7 |
| P/E ratio | -10.4 x | -3.79 x | -2.95 x | -1.22 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 17.6 x | 7.9 x | 1.6 x | 0.69 x |
| EV / Revenue | 19.2 x | 10.1 x | 1.89 x | 1.26 x |
| EV / EBITDA | -14.1 x | -5.97 x | -5.47 x | -2.83 x |
| EV / FCF | -17.4 x | 12.6 x | -11.1 x | -14.6 x |
| FCF Yield | -5.74% | 7.91% | -9.01% | -6.86% |
| Price to Book | 6.29 x | 3.11 x | 1.6 x | 0.65 x |
| Nbr of stocks (in thousands) | 6,744 | 7,076 | 12,747 | 14,257 |
| Reference price 2 | 48.90 | 20.40 | 18.16 | 4.542 |
| Announcement Date | 6/29/20 | 5/14/21 | 5/17/22 | 5/16/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 26.08 | 21.04 | 18.78 | 18.26 | 145.1 | 93.59 |
| EBITDA 1 | -3.555 | -3.746 | -25.57 | -31.03 | -50.19 | -41.55 |
| EBIT 1 | -6.872 | -8.867 | -31.42 | -36.63 | -63.62 | -58.69 |
| Operating Margin | -26.35% | -42.14% | -167.32% | -200.57% | -43.86% | -62.71% |
| Earnings before Tax (EBT) 1 | -6.81 | -11.85 | -32.02 | -40.06 | -69.6 | -54.15 |
| Net income 1 | -6.81 | -11.93 | -31.51 | -39.87 | -68.8 | -52.54 |
| Net margin | -26.11% | -56.68% | -167.81% | -218.28% | -47.43% | -56.14% |
| EPS | - | -4.907 | -4.703 | -5.388 | -6.163 | -3.720 |
| Free Cash Flow 1 | -35.41 | 2.488 | -20.72 | 14.65 | -24.72 | -8.077 |
| FCF margin | -135.77% | 11.82% | -110.36% | 80.24% | -17.04% | -8.63% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/1/18 | 4/24/19 | 6/29/20 | 5/14/21 | 5/17/22 | 5/16/23 |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 6.02 | 3.37 | 31.3 | 40.8 | 42.9 | 53 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -1.694 x | -0.9008 x | -1.222 x | -1.316 x | -0.8551 x | -1.275 x |
| Free Cash Flow 1 | -35.4 | 2.49 | -20.7 | 14.7 | -24.7 | -8.08 |
| ROE (net income / shareholders' equity) | 2,625% | -31.6% | -54.6% | -75.1% | -59.5% | -34.9% |
| ROA (Net income/ Total Assets) | -14.6% | -8.23% | -18.3% | -18.5% | -20.2% | -14.7% |
| Assets 1 | 46.54 | 144.9 | 172.5 | 215.1 | 341.2 | 357.3 |
| Book Value Per Share 2 | 12,271,745 | 9.500 | 7.770 | 6.550 | 11.30 | 6.950 |
| Cash Flow per Share 2 | 72,379 | 0.1800 | 0.5300 | 0.0100 | 1.280 | 0.0800 |
| Capex 1 | 0.01 | 0.03 | 0.13 | 0.03 | 1.54 | 0.42 |
| Capex / Sales | 0.05% | 0.16% | 0.7% | 0.19% | 1.06% | 0.45% |
| Announcement Date | 8/1/18 | 4/24/19 | 6/29/20 | 5/14/21 | 5/17/22 | 5/16/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -1.64% | 8.5M | |
| +8.05% | 3,020B | |
| +5.58% | 82.93B | |
| +3.69% | 76.85B | |
| -14.62% | 53.04B | |
| +31.16% | 50.15B | |
| -24.56% | 46.71B | |
| +17.75% | 41.41B | |
| +55.21% | 36.1B | |
| -10.24% | 24.64B |
- Stock Market
- Equities
- LKCO Stock
- Financials Luokung Technology Corp.
