Financials Millennium Pacific Group Holdings Limited
Equities
8147
KYG6169E1715
Communications & Networking
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
0.33 HKD | -2.94% |
|
-2.94% | +78.38% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 255.5 | 91.86 | 50.51 | 59.78 | 31.95 | 19.07 |
Enterprise Value (EV) 1 | 251.7 | 103.6 | 59.73 | 76.15 | 53.72 | 33.41 |
P/E ratio | -6.97 x | -71.3 x | -3.26 x | -2.65 x | -1.74 x | -1.1 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 3.3 x | 0.3 x | 0.42 x | 0.72 x | 0.49 x | 0.31 x |
EV / Revenue | 3.25 x | 0.34 x | 0.5 x | 0.92 x | 0.82 x | 0.54 x |
EV / EBITDA | -7.64 x | -6.93 x | -5.04 x | -7.68 x | -5.35 x | -17.1 x |
EV / FCF | 2,070 x | -3.7 x | -534 x | -81.9 x | -74.1 x | 4.59 x |
FCF Yield | 0.05% | -27.1% | -0.19% | -1.22% | -1.35% | 21.8% |
Price to Book | 56.4 x | 2.38 x | 1.25 x | 2.88 x | 19.8 x | -1.54 x |
Nbr of stocks (in thousands) | 69,432 | 89,187 | 103,074 | 103,074 | 103,074 | 103,074 |
Reference price 2 | 3.680 | 1.030 | 0.4900 | 0.5800 | 0.3100 | 0.1850 |
Announcement Date | 3/28/19 | 5/14/20 | 3/31/21 | 5/6/22 | 3/30/23 | 4/29/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 77.43 | 301.2 | 119.3 | 82.53 | 65.65 | 61.46 |
EBITDA 1 | -32.94 | -14.95 | -11.84 | -9.91 | -10.04 | -1.957 |
EBIT 1 | -33.53 | -15.38 | -12.28 | -10.32 | -10.29 | -2.011 |
Operating Margin | -43.3% | -5.11% | -10.29% | -12.51% | -15.68% | -3.27% |
Earnings before Tax (EBT) 1 | -34.4 | -0.251 | -14.95 | -23.29 | -21.52 | -17.53 |
Net income 1 | -36.29 | -1.081 | -14.88 | -22.59 | -18.38 | -17.33 |
Net margin | -46.87% | -0.36% | -12.47% | -27.37% | -27.99% | -28.21% |
EPS 2 | -0.5280 | -0.0144 | -0.1505 | -0.2192 | -0.1783 | -0.1682 |
Free Cash Flow 1 | 0.1216 | -28.02 | -0.1119 | -0.93 | -0.725 | 7.277 |
FCF margin | 0.16% | -9.3% | -0.09% | -1.13% | -1.1% | 11.84% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 3/28/19 | 5/14/20 | 3/31/21 | 5/6/22 | 3/30/23 | 4/29/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | 11.7 | 9.22 | 16.4 | 21.8 | 14.3 |
Net Cash position 1 | 3.78 | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | -0.7843 x | -0.7783 x | -1.652 x | -2.168 x | -7.329 x |
Free Cash Flow 1 | 0.12 | -28 | -0.11 | -0.93 | -0.73 | 7.28 |
ROE (net income / shareholders' equity) | -454% | -1.09% | -36.1% | -70.8% | -176% | 273% |
ROA (Net income/ Total Assets) | -40.5% | -11.9% | -7.99% | -7.33% | -9.48% | -3.35% |
Assets 1 | 89.67 | 9.074 | 186.2 | 308.1 | 193.9 | 517.9 |
Book Value Per Share 2 | 0.0700 | 0.4300 | 0.3900 | 0.2000 | 0.0200 | -0.1200 |
Cash Flow per Share 2 | 0.0300 | 0.0200 | 0.0100 | 0.0300 | 0.0200 | 0.0200 |
Capex 1 | 3.26 | 0 | 0.03 | - | 0.19 | 0.01 |
Capex / Sales | 4.2% | 0% | 0.02% | - | 0.29% | 0.01% |
Announcement Date | 3/28/19 | 5/14/20 | 3/31/21 | 5/6/22 | 3/30/23 | 4/29/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+78.38% | 4.48M | |
-6.79% | 190B | |
+55.16% | 112B | |
+81.08% | 74.74B | |
+23.22% | 64.51B | |
+25.37% | 31.02B | |
+77.93% | 21.99B | |
+18.43% | 21.39B | |
+4.61% | 20.77B | |
+4.68% | 17.02B |
- Stock Market
- Equities
- 8147 Stock
- Financials Millennium Pacific Group Holdings Limited