Stock 543 PACIFIC ONLINE LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pacific Online Limited

Equities

543

KYG9684P1019

Internet Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
0.42 HKD -2.33% Intraday chart for Pacific Online Limited 0.00% -12.50%
Mar. 27 Pacific Online Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payment on June 3, 2024 CI
Mar. 27 Pacific Online Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,017 1,748 1,190 1,260 779.6 494.8
Enterprise Value (EV) 1 557.7 1,321 716.3 779 380 223.9
P/E ratio 7.66 x 11.4 x 7.34 x 25.3 x -117 x -15.3 x
Yield 15.1% 6.95% 12.4% 8.96% 14.5% 9.17%
Capitalization / Revenue 0.99 x 1.76 x 1.23 x 1.48 x 0.96 x 0.67 x
EV / Revenue 0.55 x 1.33 x 0.74 x 0.91 x 0.47 x 0.3 x
EV / EBITDA 2.95 x 5.78 x 2.8 x 33.6 x 18 x 100 x
EV / FCF 5.2 x 13.7 x 4.64 x 6.09 x 14.1 x -6.91 x
FCF Yield 19.2% 7.32% 21.6% 16.4% 7.07% -14.5%
Price to Book 1.02 x 1.74 x 1.12 x 1.32 x 0.93 x 0.71 x
Nbr of stocks (in thousands) 1,124,022 1,124,322 1,131,122 1,128,943 1,131,638 1,134,184
Reference price 2 0.9044 1.555 1.052 1.116 0.6889 0.4363
Announcement Date 4/10/19 4/14/20 4/15/21 4/28/22 4/14/23 4/9/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,023 990.8 967.5 852.2 813.7 740.1
EBITDA 1 189 228.5 255.6 23.21 21.16 2.235
EBIT 1 173.1 213.1 240.4 9.191 10.67 -8.536
Operating Margin 16.93% 21.51% 24.84% 1.08% 1.31% -1.15%
Earnings before Tax (EBT) 1 161.3 187.8 191.3 53.24 -3.012 3.764
Net income 1 132.7 153.1 161.9 49.92 -6.654 -32.34
Net margin 12.98% 15.45% 16.73% 5.86% -0.82% -4.37%
EPS 2 0.1181 0.1362 0.1433 0.0441 -0.005888 -0.0285
Free Cash Flow 1 107.3 96.67 154.5 127.9 26.87 -32.41
FCF margin 10.49% 9.76% 15.97% 15.01% 3.3% -4.38%
FCF Conversion (EBITDA) 56.73% 42.3% 60.47% 550.93% 126.98% -
FCF Conversion (Net income) 80.79% 63.13% 95.46% 256.18% - -
Dividend per Share 2 0.1362 0.1080 0.1300 0.1000 0.1000 0.0400
Announcement Date 4/10/19 4/14/20 4/15/21 4/28/22 4/14/23 4/9/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 459 428 474 481 400 271
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 107 96.7 155 128 26.9 -32.4
ROE (net income / shareholders' equity) 13.5% 15.4% 15.8% 5.11% -0.77% -4.12%
ROA (Net income/ Total Assets) 7.71% 9.42% 10.2% 0.41% 0.52% -0.47%
Assets 1 1,722 1,626 1,580 12,274 -1,268 6,902
Book Value Per Share 2 0.8800 0.8900 0.9400 0.8500 0.7400 0.6200
Cash Flow per Share 2 0.3600 0.3800 0.3200 0.3500 0.3500 0.2400
Capex 1 5.88 7.16 46.4 3.58 3.17 2.95
Capex / Sales 0.58% 0.72% 4.8% 0.42% 0.39% 0.4%
Announcement Date 4/10/19 4/14/20 4/15/21 4/28/22 4/14/23 4/9/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
PACIFIC ONLINE LIMITED Stock Pacific Online Limited
-12.50% 62.3M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.26% 413B
NETFLIX, INC. Stock Netflix, Inc.
+13.81% 241B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+8.05% 140B
AIRBNB, INC. Stock Airbnb, Inc.
+17.40% 103B
PROSUS N.V. Stock Prosus N.V.
+16.77% 83.94B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+51.06% 56.98B
DOORDASH, INC. Stock DoorDash, Inc.
+32.06% 53.38B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+4.78% 37.77B
NASPERS LIMITED Stock Naspers Limited
+15.64% 34.36B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 543 Stock
  4. Financials Pacific Online Limited