Stock UTDL.N0000 UNITED DOCKS LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials United Docks Ltd

Equities

UTDL.N0000

MU0041N00007

Real Estate Development & Operations

End-of-day quote Mauritius S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
57 MUR 0.00% Intraday chart for United Docks Ltd 0.00% +1.79%
Feb. 12 United Docks Ltd Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI
2023 United Docks Ltd Reports Earnings Results for the First Quarter Ended September 30, 2023 CI

Valuation

Fiscal Period: June 2017 2018 2019 2020 2021 2022
Capitalization 1 641.5 1,061 913.4 601.9 1,011 1,196
Enterprise Value (EV) 1 852.3 1,321 1,270 1,003 1,337 1,878
P/E ratio 7.28 x 40.5 x 55.6 x -36.7 x 397 x 2.59 x
Yield - - - - 0.5% 0.56%
Capitalization / Revenue 17.8 x 33.8 x 16.3 x 10.6 x 18.7 x 20.9 x
EV / Revenue 23.6 x 42.1 x 22.7 x 17.6 x 24.7 x 32.8 x
EV / EBITDA 101 x 236 x 126 x 48.6 x 80.6 x 92.2 x
EV / FCF -107 x 42.7 x 278 x -26.2 x -59.3 x 392 x
FCF Yield -0.94% 2.34% 0.36% -3.82% -1.69% 0.26%
Price to Book 0.31 x 0.51 x 0.44 x 0.29 x 0.42 x 0.42 x
Nbr of stocks (in thousands) 10,560 10,560 10,560 10,560 16,844 16,844
Reference price 2 60.75 100.5 86.50 57.00 60.00 71.00
Announcement Date 11/30/17 12/6/18 11/27/19 9/30/20 11/9/21 9/30/22
1MUR in Million2MUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2017 2018 2019 2020 2021 2022
Net sales 1 36.14 31.39 55.91 56.89 54.07 57.21
EBITDA 1 8.407 5.591 10.11 20.65 16.6 20.37
EBIT 1 7.789 5.046 9.616 20.09 15.96 19.6
Operating Margin 21.55% 16.07% 17.2% 35.32% 29.53% 34.26%
Earnings before Tax (EBT) 1 88.17 26.18 16.43 -16.41 1.914 462.6
Net income 1 88.17 26.18 16.43 -16.41 1.914 462.6
Net margin 243.97% 83.42% 29.39% -28.84% 3.54% 808.66%
EPS 2 8.350 2.480 1.556 -1.554 0.1512 27.46
Free Cash Flow 1 -7.97 30.9 4.565 -38.35 -22.54 4.797
FCF margin -22.05% 98.44% 8.16% -67.41% -41.7% 8.38%
FCF Conversion (EBITDA) - 552.72% 45.17% - - 23.55%
FCF Conversion (Net income) - 118.01% 27.78% - - 1.04%
Dividend per Share - - - - 0.3000 0.4000
Announcement Date 11/30/17 12/6/18 11/27/19 9/30/20 11/9/21 9/30/22
1MUR in Million2MUR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2017 2018 2019 2020 2021 2022
Net Debt 1 211 259 356 402 326 683
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 25.08 x 46.39 x 35.24 x 19.44 x 19.66 x 33.51 x
Free Cash Flow 1 -7.97 30.9 4.56 -38.3 -22.5 4.8
ROE (net income / shareholders' equity) 4.4% 1.27% 0.79% -0.79% 0.09% 17.6%
ROA (Net income/ Total Assets) 0.22% 0.14% 0.25% 0.5% 0.35% 0.36%
Assets 1 39,860 19,396 6,673 -3,258 543.1 128,789
Book Value Per Share 2 194.0 197.0 196.0 195.0 142.0 170.0
Cash Flow per Share 2 0 0 0 0 14.10 4.010
Capex 1 0.67 0.33 0.35 0.19 0.56 1.81
Capex / Sales 1.86% 1.04% 0.62% 0.34% 1.04% 3.17%
Announcement Date 11/30/17 12/6/18 11/27/19 9/30/20 11/9/21 9/30/22
1MUR in Million2MUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
UNITED DOCKS LTD Stock United Docks Ltd
+1.79% 29.83M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. UTDL.N0000 Stock
  4. Financials United Docks Ltd