Financials Valuetronics Holdings Limited

Equities

Market Closed - Singapore S.E. Other stock markets 05:06:01 2024-04-26 am EDT			5-day change	1st Jan Change
0.58 ^SGD	0.00%		+0.87%	-2.52%

Feb. 26	Valuetronics Repurchases More Shares	MT
Feb. 21	Valuetronics Buys Back Shares	MT

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,706	1,209	1,523	1,335	1,269	1,364	-	-
Enterprise Value (EV) ¹	775.4	155.7	393.4	398.7	1,269	1,364	1,364	1,364
P/E ratio	8.54 x	6.74 x	8.13 x	11.9 x	10.5 x	8.82 x	8.24 x	7.61 x
Yield	5.08%	7.2%	6.01%	4.53%	4.57%	6.03%	5.69%	-
Capitalization / Revenue	0.6 x	0.51 x	0.67 x	0.66 x	0.63 x	0.74 x	0.7 x	0.65 x
EV / Revenue	0.6 x	0.51 x	0.67 x	0.66 x	0.63 x	0.74 x	0.7 x	0.65 x
EV / EBITDA	6.33 x	4.82 x	5.7 x	7.1 x	6.81 x	6.37 x	6.09 x	5.41 x
EV / FCF	4,778,223 x	4,970,017 x	12,858,116 x	-12,938,885 x	-	-	-	-
FCF Yield	0%	0%	0%	-0%	-	-	-	-
Price to Book	1.47 x	0.98 x	1.13 x	0.98 x	0.93 x	0.98 x	0.93 x	-
Nbr of stocks (in thousands)	433,378	435,001	435,626	431,915	413,906	409,405	-	-
Reference price ²	3.936	2.779	3.496	3.092	3.066	3.332	3.332	3.332
Announcement Date	5/28/19	6/2/20	5/29/21	5/25/22	5/29/23	-	-	-

¹HKD in Million²HKD

Estimates

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	2,829	2,354	2,282	2,027	2,014	1,833	1,957	2,090
EBITDA ¹	269.6	250.9	267	188	186.3	214.2	224	252
EBIT ¹	224.7	197	209.4	126.3	132.9	153.4	165.7	205
Operating Margin	7.94%	8.37%	9.18%	6.23%	6.6%	8.37%	8.47%	9.81%
Earnings before Tax (EBT) ¹	224.1	196.2	208.7	125.7	132.4	173.8	186.1	203.3
Net income ¹	199.5	178.9	187.1	113.5	123	155.8	166.9	181
Net margin	7.05%	7.6%	8.2%	5.6%	6.11%	8.5%	8.53%	8.66%
EPS ²	0.4610	0.4120	0.4300	0.2600	0.2910	0.3778	0.4041	0.4380
Free Cash Flow	357	243.2	118.4	-103.2	-	-	-	-
FCF margin	12.62%	10.33%	5.19%	-5.09%	-	-	-	-
FCF Conversion (EBITDA)	132.45%	96.95%	44.35%	-	-	-	-	-
FCF Conversion (Net income)	178.97%	135.95%	63.3%	-	-	-	-	-
Dividend per Share ²	0.2000	0.2000	0.2100	0.1400	0.1400	0.2010	0.1895	-
Announcement Date	5/28/19	6/2/20	5/29/21	5/25/22	5/29/23	-	-	-

¹HKD in Million²HKD

Estimates

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	930	1,053	1,129	937	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	357	243	118	-103	-	-	-	-
ROE (net income / shareholders' equity)	18%	15%	13.9%	8.36%	9.01%	11.3%	11.3%	-
ROA (Net income/ Total Assets)	10%	8.89%	8.3%	5.24%	5.9%	7.5%	7.8%	8.2%
Assets ¹	1,991	2,013	2,254	2,169	2,086	2,077	2,140	2,207
Book Value Per Share ²	2.680	2.830	3.090	3.170	3.290	3.390	3.580	-
Cash Flow per Share	-	-	0	-0.0300	-	-	-	-
Capex ¹	47.1	84.6	94.6	92.3	34.6	30	30	-
Capex / Sales	1.66%	3.59%	4.15%	4.55%	1.72%	1.64%	1.53%	-
Announcement Date	5/28/19	6/2/20	5/29/21	5/25/22	5/29/23	-	-	-

¹HKD in Million²HKD

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

3.332 HKD

Average target price

3.685 HKD

Spread / Average Target

+10.61%

	1st Jan change	Capi.
VALUETRONICS HOLDINGS LIMITED	-2.52%	174M
KEYENCE CORPORATION	+12.06%	107B
HEXAGON AB	-0.62%	29.43B
BOE TECHNOLOGY GROUP COMPANY LIMITED	+12.05%	22.21B
TELEDYNE TECHNOLOGIES INCORPORATED	-16.05%	17.75B
KYOCERA CORPORATION	-6.34%	17.25B
ZEBRA TECHNOLOGIES CORPORATION	+8.74%	15.28B
FLEX LTD.	-4.89%	12.2B
HALMA PLC	-2.85%	10.42B
HUIZHOU DESAY SV AUTOMOTIVE CO., LTD.	-8.86%	9.04B