TAM JAI INTERNATIONAL CO. LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.04 HKD | 0.00% |
|
+0.97% | -17.46% |
| May. 14 | Tam Jai International's Controlling Shareholder Logs Fall in Fiscal 2024 Profit | MT |
| May. 14 | Tam Jai International's Fiscal Year 2024 Profit Falls 16%; Shares Slide 6% | MT |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 3,566 | 3,124 | 1,401 | - | - |
| Enterprise Value (EV) 1 | 2,199 | 1,748 | 1,360 | 54.57 | 45.57 |
| P/E ratio | 15.3 x | 22.2 x | 11.5 x | 10.9 x | 9.81 x |
| Yield | 4.29% | 4.51% | 6.41% | 8.33% | 9.33% |
| Capitalization / Revenue | 1.57 x | 1.2 x | 0.49 x | 0.48 x | 0.44 x |
| EV / Revenue | 0.97 x | 0.67 x | 0.49 x | 0.02 x | 0.01 x |
| EV / EBITDA | 6.24 x | 5.5 x | 4.69 x | 0.19 x | 0.14 x |
| EV / FCF | 3.97 x | 3.16 x | 0.2 x | 0.1 x | 0.08 x |
| FCF Yield | 25.2% | 31.7% | 495% | 980% | 1,204% |
| Price to Book | 2.3 x | 2.02 x | 0.88 x | 0.96 x | 0.93 x |
| Nbr of stocks (in thousands) | 1,340,485 | 1,340,740 | 1,346,698 | - | - |
| Reference price 2 | 2.660 | 2.330 | 1.040 | 1.040 | 1.040 |
| Announcement Date | 5/16/22 | 5/14/23 | 5/14/24 | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,275 | 2,595 | 2,748 | 2,946 | 3,201 |
| EBITDA 1 | - | 352.2 | 317.9 | 290.1 | 283 | 323 |
| EBIT 1 | - | 259.9 | 195 | 174.7 | 173 | 194.3 |
| Operating Margin | - | 11.42% | 7.51% | 6.36% | 5.87% | 6.07% |
| Earnings before Tax (EBT) 1 | - | 245.1 | 176 | 152 | 163.3 | 182 |
| Net income 1 | 287.8 | 203 | 141 | 118.6 | 128 | 143 |
| Net margin | - | 8.92% | 5.43% | 4.32% | 4.34% | 4.47% |
| EPS 2 | 0.2880 | 0.1740 | 0.1050 | 0.0880 | 0.0953 | 0.1060 |
| Free Cash Flow 1 | - | 553.5 | 553.5 | 497.5 | 534.5 | 548.5 |
| FCF margin | - | 24.32% | 21.33% | 17.67% | 18.14% | 17.14% |
| FCF Conversion (EBITDA) | - | 157.17% | 174.09% | 139.36% | 188.87% | 169.81% |
| FCF Conversion (Net income) | - | 272.69% | 392.67% | 327.3% | 417.58% | 383.57% |
| Dividend per Share 2 | - | 0.1140 | 0.1050 | 0.0667 | 0.0867 | 0.0970 |
| Announcement Date | 9/23/21 | 5/16/22 | 5/14/23 | 5/14/24 | - | - |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | 1,367 | 1,376 | 1,300 | 1,346 | 1,355 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 553 | 553 | 498 | 535 | 549 |
| ROE (net income / shareholders' equity) | - | 19.3% | 9.1% | 9.8% | 8.73% | 9.87% |
| ROA (Net income/ Total Assets) | - | 10.2% | 5.4% | 5.55% | 4.83% | 5.17% |
| Assets 1 | - | 1,990 | 2,610 | 2,739 | 2,648 | 2,768 |
| Book Value Per Share 2 | - | 1.160 | 1.150 | 1.190 | 1.090 | 1.120 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 132 | 163 | 149 | 166 | 196 |
| Capex / Sales | - | 5.8% | 6.28% | 5.29% | 5.63% | 6.11% |
| Announcement Date | 9/23/21 | 5/16/22 | 5/14/23 | 5/14/24 | - | - |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1.04
HKD
Average target price
1.945
HKD
Spread / Average Target
+87.02%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -17.46% | 179M | |
| -20.79% | 86.14B | |
| -0.28% | 46.61B | |
| -11.61% | 17.33B | |
| -20.70% | 12.54B | |
| +121.01% | 10.83B | |
| -13.61% | 5.91B | |
| +0.97% | 4.5B | |
| -6.92% | 4.48B | |
| +10.53% | 3.74B |
- Stock Market
- Equities
- 2217 Stock
- Financials Tam Jai International Co. Limited
