Stock 3662 STARJOY WELLNESS AND TRAVEL COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Starjoy Wellness and Travel Company Limited

Equities

3662

KYG0404F1019

Real Estate Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.45 HKD +2.27% Intraday chart for Starjoy Wellness and Travel Company Limited +4.65% -6.25%
Mar. 27 Starjoy Wellness and Travel Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Aoyuan Healthy Life Group Company Limited has Changed its Name to Starjoy Wellness and Travel Company Limited CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 3,803 3,056 1,444 1,094 316.8
Enterprise Value (EV) 1 3,098 2,077 647.3 433 -552.7
P/E ratio 22 x 12.2 x -7.56 x 6.82 x 2.02 x
Yield 1.72% 3.33% - - -
Capitalization / Revenue 4.22 x 2.17 x 0.74 x 0.67 x 0.2 x
EV / Revenue 3.44 x 1.48 x 0.33 x 0.27 x -0.35 x
EV / EBITDA 14.5 x 6.27 x 53.1 x 2.75 x -2.78 x
EV / FCF 24 x 5.4 x 18 x -2.08 x -5.31 x
FCF Yield 4.17% 18.5% 5.55% -48.1% -18.8%
Price to Book 4.5 x 2.95 x 1.93 x 1.17 x 0.29 x
Nbr of stocks (in thousands) 726,250 726,250 726,250 726,250 726,250
Reference price 2 5.237 4.208 1.988 1.506 0.4363
Announcement Date 4/20/20 4/22/21 5/23/23 6/6/23 4/16/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 618.8 900.8 1,408 1,942 1,630 1,563
EBITDA 1 121.2 213.6 331.4 12.2 157.6 198.5
EBIT 1 117.4 205.1 313.3 -15.26 133.7 176.4
Operating Margin 18.97% 22.76% 22.25% -0.79% 8.2% 11.29%
Earnings before Tax (EBT) 1 108.5 218.6 325.6 -174.3 199.6 194.6
Net income 1 78.14 162.5 250.4 -190.9 160.4 157.1
Net margin 12.63% 18.04% 17.78% -9.83% 9.84% 10.05%
EPS 2 0.1654 0.2377 0.3448 -0.2629 0.2209 0.2164
Free Cash Flow 1 97.29 129.2 384.9 35.9 -208.4 104
FCF margin 15.72% 14.34% 27.34% 1.85% -12.79% 6.66%
FCF Conversion (EBITDA) 80.27% 60.46% 116.17% 294.42% - 52.4%
FCF Conversion (Net income) 124.5% 79.5% 153.74% - - 66.21%
Dividend per Share 2 0.0550 0.0900 0.1400 - - -
Announcement Date 4/23/19 4/20/20 4/22/21 5/23/23 6/6/23 4/16/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 199 706 979 797 661 870
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 97.3 129 385 35.9 -208 104
ROE (net income / shareholders' equity) 66% 33.5% 26.5% -21% 18.2% 13.9%
ROA (Net income/ Total Assets) 13.7% 13.6% 9.95% -0.39% 3.7% 4.9%
Assets 1 571.9 1,198 2,516 49,518 4,334 3,208
Book Value Per Share 2 0.2400 1.160 1.430 1.030 1.280 1.520
Cash Flow per Share 2 0.3800 1.130 2.070 1.670 1.140 1.320
Capex 1 11.1 119 25.6 12.2 3.27 12.5
Capex / Sales 1.79% 13.16% 1.81% 0.63% 0.2% 0.8%
Announcement Date 4/23/19 4/20/20 4/22/21 5/23/23 6/6/23 4/16/24
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 Real Estate Services

1st Jan change Capi.
STARJOY WELLNESS AND TRAVEL COMPANY LIMITED Stock Starjoy Wellness and Travel Company Limited
-6.25% 41.75M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.19% 26.35B
KE HOLDINGS INC. Stock KE Holdings Inc.
-8.51% 18.19B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-23.96% 10.28B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-16.46% 9.84B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-3.37% 8.67B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-4.57% 6.73B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-11.93% 5.42B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+34.32% 4.39B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-10.00% 2.23B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 3662 Stock
  4. Financials Starjoy Wellness and Travel Company Limited