Stock 2381 SMC ELECTRIC LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials SMC Electric Limited

Equities

2381

KYG823071025

Industrial Machinery & Equipment

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
0.083 HKD +1.22% Intraday chart for SMC Electric Limited +3.75% -10.75%
Mar. 25 SMC Electric Limited Proposes Final Ordinary Dividend for the Year Ended 31 December 2023, Payable on 17 July 2024 CI
Mar. 25 SMC Electric Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022
Capitalization 1 188 226 216
Enterprise Value (EV) 1 117.7 138.7 132.1
P/E ratio 4.87 x 7.98 x 9.66 x
Yield 4.26% 2.65% 27.8%
Capitalization / Revenue 0.75 x 0.98 x 0.85 x
EV / Revenue 0.47 x 0.6 x 0.52 x
EV / EBITDA 2.5 x 4.23 x 4.82 x
EV / FCF 0.8 x 8.85 x 3.07 x
FCF Yield 125% 11.3% 32.5%
Price to Book 1.31 x 1.37 x 1.56 x
Nbr of stocks (in thousands) 2,000,000 2,000,000 2,000,000
Reference price 2 0.0940 0.1130 0.1080
Announcement Date 4/26/21 4/26/22 4/25/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 251 266.1 278 249.4 230.4 254.5
EBITDA 1 37.97 45.08 60.41 47.13 32.77 27.4
EBIT 1 37.49 44.58 59.73 46.05 31.37 25.35
Operating Margin 14.94% 16.76% 21.49% 18.46% 13.61% 9.96%
Earnings before Tax (EBT) 1 38.88 44.78 57.01 44.84 34.06 29.18
Net income 1 31.21 34.63 45.37 36.35 28.32 22.37
Net margin 12.43% 13.02% 16.32% 14.58% 12.29% 8.79%
EPS - - - 0.0193 0.0142 0.0112
Free Cash Flow 1 -12.79 -0.0848 1.325 147.6 15.68 42.97
FCF margin -5.1% -0.03% 0.48% 59.19% 6.8% 16.89%
FCF Conversion (EBITDA) - - 2.19% 313.24% 47.83% 156.86%
FCF Conversion (Net income) - - 2.92% 406.11% 55.35% 192.11%
Dividend per Share - - - 0.004000 0.003000 0.0300
Announcement Date 2/29/20 2/29/20 5/19/20 4/26/21 4/26/22 4/25/23
1HKD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 21.3 9.29 4.85 - - -
Net Cash position 1 - - - 70.3 87.3 83.9
Leverage (Debt/EBITDA) 0.5614 x 0.2061 x 0.0802 x - - -
Free Cash Flow 1 -12.8 -0.08 1.32 148 15.7 43
ROE (net income / shareholders' equity) 39.8% 30.2% 28.8% 22.5% 18.4% 14.8%
ROA (Net income/ Total Assets) 16.5% 15.2% 15.7% 12.3% 9.25% 7.79%
Assets 1 189.1 227.2 288.2 296 306.1 287
Book Value Per Share - - - 0.0700 0.0800 0.0700
Cash Flow per Share - - - 0.0400 0.0500 0.0400
Capex 1 0.47 0.69 2.03 2.88 4.2 0.81
Capex / Sales 0.19% 0.26% 0.73% 1.15% 1.82% 0.32%
Announcement Date 2/29/20 2/29/20 5/19/20 4/26/21 4/26/22 4/25/23
1HKD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
SMC ELECTRIC LIMITED Stock SMC Electric Limited
-10.75% 21.22M
ATLAS COPCO AB Stock Atlas Copco AB
+12.62% 82.74B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+17.86% 69.97B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+20.14% 37.66B
XYLEM INC. Stock Xylem Inc.
+14.52% 31.6B
FANUC CORPORATION Stock Fanuc Corporation
+12.42% 27.79B
FORTIVE CORPORATION Stock Fortive Corporation
+2.46% 26.5B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+17.57% 25.66B
SANDVIK AB Stock Sandvik AB
+2.11% 25.43B
DOVER CORPORATION Stock Dover Corporation
+15.63% 24.64B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. 2381 Stock
  4. Financials SMC Electric Limited