Financials Lvji Technology Holdings Inc.

Equities

1745

KYG5804E1098

Software

Market Closed - Hong Kong S.E. 04:08:22 2024-04-29 am EDT 5-day change 1st Jan Change
0.46 HKD -1.08% Intraday chart for Lvji Technology Holdings Inc. +2.22% +8.24%

Valuation

Fiscal Period: December 2020 2021 2022
Capitalization 1 1,084 655.9 1,031
Enterprise Value (EV) 1 572.9 258.4 713.6
P/E ratio -10.3 x -1.19 x 26.2 x
Yield - - -
Capitalization / Revenue 3.67 x 1.72 x 2.99 x
EV / Revenue 1.94 x 0.68 x 2.07 x
EV / EBITDA 14.5 x 2.76 x 10.2 x
EV / FCF -4.49 x -2 x -6.05 x
FCF Yield -22.3% -50% -16.5%
Price to Book 0.95 x 1.12 x 1.47 x
Nbr of stocks (in thousands) 1,463,650 1,463,650 1,536,101
Reference price 2 0.7407 0.4481 0.6712
Announcement Date 4/27/21 5/15/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 71.61 301.7 541.8 295.1 381.7 344.3
EBITDA 1 31.3 117.8 202.2 39.59 93.56 70.25
EBIT 1 27.35 104.2 157 -37.42 1.742 34.03
Operating Margin 38.19% 34.53% 28.97% -12.68% 0.46% 9.88%
Earnings before Tax (EBT) 1 29.82 115.8 171.4 -98.84 -541.9 47.01
Net income 1 25.56 99.78 160.8 -100.6 -549.6 37.54
Net margin 35.69% 33.07% 29.68% -34.11% -143.99% 10.9%
EPS - 0.1996 0.1462 -0.0716 -0.3755 0.0256
Free Cash Flow 1 -28.74 -165.5 -185 -127.7 -129.2 -117.9
FCF margin -40.14% -54.86% -34.15% -43.27% -33.84% -34.24%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 12/31/19 12/31/19 4/28/20 4/27/21 5/15/22 4/27/23
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 9.28 89.8 72.2 511 398 317
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -28.7 -165 -185 -128 -129 -118
ROE (net income / shareholders' equity) 51.8% 41.3% 30% -11.2% -63.8% 5.84%
ROA (Net income/ Total Assets) 29.4% 23.8% 16.6% -2.43% 0.12% 2.93%
Assets 1 86.82 419.7 968.7 4,144 -470,562 1,279
Book Value Per Share - 0.8100 0.6000 0.7800 0.4000 0.4600
Cash Flow per Share - 0.1800 0.0700 0.3500 0.2500 0.2100
Capex 1 2.62 2.67 2.08 0.83 0.73 -
Capex / Sales 3.66% 0.89% 0.38% 0.28% 0.19% -
Announcement Date 12/31/19 12/31/19 4/28/20 4/27/21 5/15/22 4/27/23
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 1745 Stock
  4. Financials Lvji Technology Holdings Inc.