SMI VANTAGE LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.027 SGD | 0.00% |
|
-3.57% | -30.77% |
| Mar. 13 | Singaporean Shares Rise on Wednesday; SMI Vantage's Shares Surge 6% on Crypto Mining Machines Acquisition | MT |
| Mar. 13 | SMI Vantage Buys 200 Crypto Mining Machines for Malaysia Facility | MT |
Valuation
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 81.07 | 33.51 | 4.46 | 3.296 | 24.26 | 12.94 |
| Enterprise Value (EV) 1 | 95.07 | 48.09 | 19.51 | 18.94 | 34.32 | 21.86 |
| P/E ratio | -6.83 x | -7.07 x | -0.43 x | -0.61 x | -4.78 x | -3.64 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.38 x | 1.43 x | 0.21 x | 9.84 x | -485 x | 7.19 x |
| EV / Revenue | 3.96 x | 2.06 x | 0.93 x | 56.5 x | -686 x | 12.1 x |
| EV / EBITDA | -87.5 x | 60.2 x | -44 x | -8.95 x | -17.1 x | -18.6 x |
| EV / FCF | -13.8 x | 22 x | 0.88 x | 6.88 x | -240 x | -6.57 x |
| FCF Yield | -7.22% | 4.54% | 113% | 14.5% | -0.42% | -15.2% |
| Price to Book | 2.75 x | 1.35 x | 0.3 x | 0.34 x | 2.03 x | 1.25 x |
| Nbr of stocks (in thousands) | 302,997 | 302,997 | 302,997 | 316,997 | 513,535 | 573,223 |
| Reference price 2 | 0.2675 | 0.1106 | 0.0147 | 0.0104 | 0.0472 | 0.0226 |
| Announcement Date | 7/15/18 | 7/11/19 | 10/11/20 | 11/30/21 | 7/13/22 | 7/14/23 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 24 | 23.37 | 20.88 | 0.335 | -0.05 | 1.799 |
| EBITDA 1 | -1.087 | 0.799 | -0.443 | -2.115 | -2.007 | -1.176 |
| EBIT 1 | -3.209 | -1.896 | -3.094 | -4.544 | -4.155 | -2.767 |
| Operating Margin | -13.37% | -8.11% | -14.82% | -1,356.42% | 8,310% | -153.81% |
| Earnings before Tax (EBT) 1 | -3.353 | -2.573 | -10.46 | -5.146 | -4.049 | -3.292 |
| Net income 1 | -10.73 | -4.741 | -10.34 | -5.375 | -4.125 | -3.286 |
| Net margin | -44.71% | -20.29% | -49.49% | -1,604.48% | 8,250% | -182.66% |
| EPS 2 | -0.0392 | -0.0156 | -0.0341 | -0.0171 | -0.009881 | -0.006196 |
| Free Cash Flow 1 | -6.868 | 2.183 | 22.1 | 2.751 | -0.1429 | -3.329 |
| FCF margin | -28.62% | 9.34% | 105.82% | 821.27% | 285.75% | -185.06% |
| FCF Conversion (EBITDA) | - | 273.25% | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 7/15/18 | 7/11/19 | 10/11/20 | 11/30/21 | 7/13/22 | 7/14/23 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 14 | 14.6 | 15.1 | 15.6 | 10.1 | 8.92 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -12.88 x | 18.24 x | -33.97 x | -7.395 x | -5.011 x | -7.582 x |
| Free Cash Flow 1 | -6.87 | 2.18 | 22.1 | 2.75 | -0.14 | -3.33 |
| ROE (net income / shareholders' equity) | -12.6% | -9.48% | -52.8% | -42.1% | -37.4% | -29.5% |
| ROA (Net income/ Total Assets) | -3.38% | -2.17% | -4.23% | -7.43% | -8.13% | -6.39% |
| Assets 1 | 317.1 | 218.4 | 244.3 | 72.35 | 50.76 | 51.41 |
| Book Value Per Share 2 | 0.1000 | 0.0800 | 0.0500 | 0.0300 | 0.0200 | 0.0200 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex 1 | 3.25 | 1.18 | 1.64 | 0.23 | 0.15 | 0.21 |
| Capex / Sales | 13.53% | 5.04% | 7.87% | 69.25% | -306% | 11.67% |
| Announcement Date | 7/15/18 | 7/11/19 | 10/11/20 | 11/30/21 | 7/13/22 | 7/14/23 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -30.77% | 11.94M | |
| +14.40% | 12.88B | |
| +1.11% | 12.49B | |
| +22.68% | 10.66B | |
| +6.10% | 9.26B | |
| -11.93% | 6.8B | |
| +6.89% | 6.3B | |
| +12.66% | 6.57B | |
| +38.59% | 3.57B | |
| -8.00% | 2.77B |
- Stock Market
- Equities
- Y45 Stock
- Financials SMI Vantage Limited
