Financials Continental Aerospace Technologies Holding Limited

Equities

232

BMG2381M1091

Aerospace & Defense

Market Closed - Hong Kong S.E. 04:09:05 2024-06-07 am EDT 5-day change 1st Jan Change
0.169 HKD -0.00% Intraday chart for Continental Aerospace Technologies Holding Limited -7.14% +89.89%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,805 1,563 995.5 1,051 874.5 828
Enterprise Value (EV) 1 698 1,099 667.7 757.6 342 209.2
P/E ratio 4.34 x -28.9 x -1.32 x -18.8 x 17.2 x 5.1 x
Yield - - - - - 5.62%
Capitalization / Revenue 1.35 x 1.07 x 0.8 x 0.74 x 0.53 x 0.45 x
EV / Revenue 0.52 x 0.75 x 0.54 x 0.53 x 0.21 x 0.11 x
EV / EBITDA -31.6 x 18.5 x -4.41 x 11 x 1.36 x 1.01 x
EV / FCF 0.33 x -4.88 x -8.71 x -14.9 x 2.54 x 11.2 x
FCF Yield 299% -20.5% -11.5% -6.71% 39.4% 8.92%
Price to Book 0.5 x 0.44 x 0.35 x 0.38 x 0.31 x 0.28 x
Nbr of stocks (in thousands) 9,303,375 9,303,375 9,303,375 9,303,375 9,303,375 9,303,375
Reference price 2 0.1940 0.1680 0.1070 0.1130 0.0940 0.0890
Announcement Date 4/12/19 4/15/20 4/21/21 4/25/22 4/26/23 4/29/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,341 1,458 1,247 1,416 1,666 1,830
EBITDA 1 -22.11 59.32 -151.3 68.89 250.7 206.5
EBIT 1 -156.7 -88.34 -299.5 -64.22 133.9 83.52
Operating Margin -11.68% -6.06% -24.02% -4.53% 8.04% 4.56%
Earnings before Tax (EBT) 1 -159 -83.83 -808.5 -24.79 27.26 90.7
Net income 1 399 -54.02 -756.7 -55.97 50.83 162.2
Net margin 29.75% -3.7% -60.69% -3.95% 3.05% 8.86%
EPS 2 0.0447 -0.005806 -0.0813 -0.006016 0.005463 0.0174
Free Cash Flow 1 2,084 -224.9 -76.62 -50.86 134.7 18.65
FCF margin 155.34% -15.43% -6.15% -3.59% 8.09% 1.02%
FCF Conversion (EBITDA) - - - - 53.74% 9.03%
FCF Conversion (Net income) 522.23% - - - 265.02% 11.5%
Dividend per Share - - - - - 0.005000
Announcement Date 4/12/19 4/15/20 4/21/21 4/25/22 4/26/23 4/29/24
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,107 464 328 294 533 619
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 2,084 -225 -76.6 -50.9 135 18.7
ROE (net income / shareholders' equity) -4.32% -1.5% -23.6% -1.99% 1.81% 5.58%
ROA (Net income/ Total Assets) -2.2% -1.19% -4.18% -1.01% 2.21% 1.34%
Assets 1 -18,125 4,531 18,095 5,537 2,297 12,086
Book Value Per Share 2 0.3900 0.3800 0.3100 0.3000 0.3000 0.3200
Cash Flow per Share 2 0.1300 0.1100 0.1000 0.0700 0.0600 0.0300
Capex 1 67 172 126 43.4 53.6 69.7
Capex / Sales 4.99% 11.77% 10.14% 3.06% 3.22% 3.81%
Announcement Date 4/12/19 4/15/20 4/21/21 4/25/22 4/26/23 4/29/24
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 232 Stock
  4. Financials Continental Aerospace Technologies Holding Limited