Stock 1037 MAXNERVA TECHNOLOGY SERVICES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Maxnerva Technology Services Limited

Equities

1037

BMG5993Y1066

IT Services & Consulting

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
0.3 HKD +7.14% Intraday chart for Maxnerva Technology Services Limited -1.64% +70.45%
Mar. 26 Maxnerva Technology Services Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 26 Maxnerva Technology Services Limited Announces Board and Committee Changes CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 821.9 420.9 289.7 270.1 214.4 154.9
Enterprise Value (EV) 1 662.7 304.8 147.3 87.02 47.32 -2.476
P/E ratio 12.5 x 295 x 25 x 18.5 x 6.17 x 5.57 x
Yield - - - - - -
Capitalization / Revenue 1.84 x 1.29 x 0.67 x 0.52 x 0.36 x 0.19 x
EV / Revenue 1.48 x 0.93 x 0.34 x 0.17 x 0.08 x -0 x
EV / EBITDA 8.06 x 14.7 x 7.63 x 2.49 x 2.07 x -0.08 x
EV / FCF -117 x 47.7 x 2.4 x 1.85 x -7.13 x 1.07 x
FCF Yield -0.86% 2.09% 41.6% 54.2% -14% 93.5%
Price to Book 2.5 x 1.28 x 0.84 x 0.76 x 0.52 x 0.34 x
Nbr of stocks (in thousands) 662,239 656,611 654,863 654,863 701,543 701,543
Reference price 2 1.241 0.6410 0.4424 0.4124 0.3056 0.2208
Announcement Date 4/26/18 4/29/19 4/28/20 4/27/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 447.2 326.2 431 523.4 596.3 832.5
EBITDA 1 82.2 20.8 19.3 34.99 22.84 32.82
EBIT 1 74.21 10.59 13.1 28.43 14.88 25.64
Operating Margin 16.6% 3.25% 3.04% 5.43% 2.5% 3.08%
Earnings before Tax (EBT) 1 76.11 13.6 14.83 22.38 37.61 30.48
Net income 1 65.62 1.44 11.58 14.63 34.26 27.83
Net margin 14.67% 0.44% 2.69% 2.8% 5.75% 3.34%
EPS 2 0.0991 0.002175 0.0177 0.0223 0.0496 0.0397
Free Cash Flow 3 -5.67 6.383 61.3 47.14 -6.633 -2.314
FCF margin -1.27% 1.96% 14.22% 9.01% -1.11% -0.28%
FCF Conversion (EBITDA) - 30.68% 317.57% 134.71% - -
FCF Conversion (Net income) - 443.29% 529.59% 322.11% - -
Dividend per Share - - - - - -
Announcement Date 4/26/18 4/29/19 4/28/20 4/27/21 4/28/22 4/27/23
1CNY in Million2CNY3HKD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 159 116 142 183 167 157
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 2 -5.67 6.38 61.3 47.1 -6.63 -2.31
ROE (net income / shareholders' equity) 25.7% 0.44% 3.44% 4.19% 8.93% 6.45%
ROA (Net income/ Total Assets) 15.5% 1.37% 1.66% 3.34% 1.58% 2.34%
Assets 1 423.2 105.1 696 438.1 2,170 1,188
Book Value Per Share 3 0.5000 0.5000 0.5200 0.5400 0.5900 0.6400
Cash Flow per Share 3 0.2200 0.2100 0.2800 0.3200 0.2700 0.2400
Capex 1 3.02 3.23 3.1 2.01 2.06 1.75
Capex / Sales 0.67% 0.99% 0.72% 0.38% 0.35% 0.21%
Announcement Date 4/26/18 4/29/19 4/28/20 4/27/21 4/28/22 4/27/23
1CNY in Million2HKD in Million3CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
MAXNERVA TECHNOLOGY SERVICES LIMITED Stock Maxnerva Technology Services Limited
+70.45% 26.91M
ACCENTURE PLC Stock Accenture plc
-14.25% 189B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.72% 166B
IBM Stock IBM
+1.62% 152B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+3.83% 99.37B
RELX PLC Stock RELX PLC
+5.85% 77.36B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+14.58% 70.76B
INFOSYS LIMITED Stock Infosys Limited
-7.93% 70.46B
SNOWFLAKE INC. Stock Snowflake Inc.
-22.01% 51.83B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-6.79% 44.34B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 1037 Stock
  4. Financials Maxnerva Technology Services Limited