Stock 9919 ACTIVATION GROUP HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Activation Group Holdings Limited

Equities

9919

KYG0081C1087

Advertising & Marketing

Delayed Hong Kong S.E.
Other stock markets
 11:20:28 2024-07-11 pm EDT 		5-day change 1st Jan Change
1.07 HKD 0.00% Intraday chart for Activation Group Holdings Limited -4.46% 0.00%
May. 27 Activation Group Holdings Limited Declares Final Special Dividend for the Year Ended 31 December 2023 CI
May. 27 Activation Group Holdings Limited Declares Final Dividend for the Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 493.1 890.5 638 724.3 740.8 - -
Enterprise Value (EV) 1 493.1 890.5 638 724.3 740.8 740.8 740.8
P/E ratio 21.2 x - - - - - -
Yield - 6.82% 1.36% 11.9% 8.76% 10.4% 12.2%
Capitalization / Revenue - 0.99 x 0.92 x 0.75 x 0.65 x 0.57 x 0.5 x
EV / Revenue - 0.99 x 0.92 x 0.75 x 0.65 x 0.57 x 0.5 x
EV / EBITDA - 5.8 x 10.5 x 4.36 x 3.93 x 3.31 x 2.83 x
EV / FCF - 5.21 x 11.1 x 6.37 x 4.25 x 4.28 x 3.9 x
FCF Yield - 19.2% 9.05% 15.7% 23.5% 23.4% 25.6%
Price to Book - 2.07 x 1.9 x 2.13 x 1.69 x 1.4 x 1.16 x
Nbr of stocks (in thousands) 760,836 753,718 744,742 744,742 744,742 - -
Reference price 2 0.6481 1.181 0.8567 0.9725 0.9947 0.9947 0.9947
Announcement Date 3/26/21 3/7/22 3/8/23 3/11/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - 904.1 694.8 967.2 1,134 1,307 1,486
EBITDA 1 - - 153.6 61.03 166.2 188.7 224 262.1
EBIT 1 - - 149.1 55.9 161 191 226 264
Operating Margin - - 16.49% 8.05% 16.65% 16.84% 17.29% 17.77%
Earnings before Tax (EBT) - - - - - - - -
Net income 29.97 23.42 - - - - - -
Net margin - - - - - - - -
EPS 0.0499 0.0305 - - - - - -
Free Cash Flow 1 - - 170.9 57.72 113.7 174.2 173.1 189.8
FCF margin - - 18.9% 8.31% 11.76% 15.36% 13.24% 12.77%
FCF Conversion (EBITDA) - - 111.28% 94.58% 68.42% 92.32% 77.28% 72.42%
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.0805 0.0117 0.1156 0.0872 0.1037 0.1211
Announcement Date 3/24/20 3/26/21 3/7/22 3/8/23 3/11/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - 171 57.7 114 174 173 190
ROE (net income / shareholders' equity) - - 24.1% 6.36% 33.2% 35.9% 35% 33.9%
ROA (Net income/ Total Assets) - - 14.2% 3.31% 15.7% 17% 18% 18.7%
Assets - - - - - - - -
Book Value Per Share 2 - - 0.5700 0.4500 0.4600 0.5900 0.7100 0.8600
Cash Flow per Share - - - - - - - -
Capex 1 - - 4.46 3.28 1.41 1.6 1.7 1.9
Capex / Sales - - 0.49% 0.47% 0.15% 0.14% 0.13% 0.13%
Announcement Date 3/24/20 3/26/21 3/7/22 3/8/23 3/11/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.9947 CNY
Average target price
2.102 CNY
Spread / Average Target
+111.32%
Consensus

Chiffre d''affaires - Rate of surprise

Company calendar

Sector Marketing Consulting Services

1st Jan change Capi.
ACTIVATION GROUP HOLDINGS LIMITED Stock Activation Group Holdings Limited
0.00% 102M
AFFLE (INDIA) LIMITED Stock Affle (India) Limited
+10.15% 2.37B
ENTREPRENEUR UNIVERSE BRIGHT GROUP Stock Entrepreneur Universe Bright Group
-53.70% 315M
ANYMIND GROUP INC. Stock AnyMind Group Inc.
+33.41% 432M
QITIAN TECHNOLOGY GROUP CO., LTD. Stock QITIAN Technology Group Co., Ltd.
-33.45% 354M
MCH GROUP AG Stock MCH Group AG
-7.66% 133M
HUBEI GEOWAY INVESTMENT CO.,LTD. Stock Hubei Geoway Investment Co.,Ltd.
-47.31% 116M
CL HOLDINGS INC. Stock CL Holdings Inc.
+97.76% 108M
CMC CORPORATION Stock CMC Corporation
+7.58% 87.56M
EBIQUITY PLC Stock Ebiquity plc
+20.00% 68.81M
Marketing Consulting Services
  1. Stock Market
  2. Equities
  3. 9919 Stock
  4. Financials Activation Group Holdings Limited