Stock 938 MAN SANG INTERNATIONAL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Man Sang International Limited

Equities

938

BMG579461325

Real Estate Development & Operations

Delayed Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.9 HKD 0.00% Intraday chart for Man Sang International Limited 0.00% -24.37%
2023 Man Sang Widens Fiscal H1 Loss MT
2023 Man Sang International Limited Reports Earnings Results for the Half Year Ended September 30, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 867.3 1,010 781.5 928.6 906.1 1,048
Enterprise Value (EV) 1 2,760 3,173 3,164 3,677 3,675 3,866
P/E ratio -9.36 x -7.81 x -4.1 x -1.67 x -2.03 x -2.17 x
Yield - - - - - -
Capitalization / Revenue 37.4 x 6.45 x 6.26 x 5.85 x 7.77 x 7.65 x
EV / Revenue 119 x 20.2 x 25.3 x 23.2 x 31.5 x 28.2 x
EV / EBITDA -56.9 x 292 x -240 x -34.7 x -55 x -106 x
EV / FCF 24.4 x -39.4 x -55.8 x -26.8 x -18.5 x -251 x
FCF Yield 4.1% -2.54% -1.79% -3.73% -5.39% -0.4%
Price to Book 0.85 x 1.3 x 1.66 x 4.98 x 4.74 x -2.65 x
Nbr of stocks (in thousands) 381,234 381,234 381,234 442,199 647,199 647,199
Reference price 2 2.275 2.650 2.050 2.100 1.400 1.620
Announcement Date 6/21/18 6/23/19 7/29/20 7/29/21 7/28/22 7/28/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 23.19 156.7 124.9 158.7 116.7 137.1
EBITDA 1 -48.49 10.87 -13.17 -105.9 -66.78 -36.34
EBIT 1 -48.82 10.12 -25.36 -146.4 -105.1 -70.17
Operating Margin -210.56% 6.46% -20.31% -92.22% -90.06% -51.17%
Earnings before Tax (EBT) 1 -87.05 -95.33 -165.1 -515 -375.2 -481.3
Net income 1 -92.65 -129.3 -190.8 -521.8 -371.7 -482.9
Net margin -399.56% -82.52% -152.85% -328.75% -318.66% -352.15%
EPS 2 -0.2430 -0.3392 -0.5006 -1.256 -0.6906 -0.7462
Free Cash Flow 1 113.3 -80.45 -56.66 -137.1 -198.2 -15.4
FCF margin 488.42% -51.33% -45.38% -86.36% -169.92% -11.23%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 6/21/18 6/23/19 7/29/20 7/29/21 7/28/22 7/28/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1,892 2,163 2,383 2,748 2,769 2,818
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -39.02 x 199.1 x -180.9 x -25.96 x -41.47 x -77.52 x
Free Cash Flow 1 113 -80.5 -56.7 -137 -198 -15.4
ROE (net income / shareholders' equity) -10.2% -14.4% -30.6% -178% -198% 466%
ROA (Net income/ Total Assets) -0.8% 0.19% -0.4% -2.23% -1.92% -1.42%
Assets 1 11,641 -68,789 48,278 23,351 19,405 33,956
Book Value Per Share 2 2.690 2.030 1.230 0.4200 0.3000 -0.6100
Cash Flow per Share 2 0.1500 0.4300 3.610 0.3500 0.0500 0.0500
Capex 1 86.4 85.8 104 3.39 3.49 3.63
Capex / Sales 372.72% 54.72% 82.97% 2.14% 2.99% 2.65%
Announcement Date 6/21/18 6/23/19 7/29/20 7/29/21 7/28/22 7/28/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
MAN SANG INTERNATIONAL LIMITED Stock Man Sang International Limited
-24.37% 74.41M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-12.79% 26.97B
DLF LIMITED Stock DLF Limited
+22.23% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.68% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+6.25% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.16% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 938 Stock
  4. Financials Man Sang International Limited