WANKA ONLINE INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.079 HKD | -15.96% |
|
-24.04% | -50.62% |
| Jun. 07 | Wanka Online Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Jun. 04 | Wanka Online Expects to Return to Profit in 2023 on Lower Impairments | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,555 | 1,948 | 545.6 | 574.2 | 451.8 | 213.6 |
| Enterprise Value (EV) 1 | 3,350 | 1,869 | 548.8 | 371.1 | 173.3 | 4.803 |
| P/E ratio | -5.15 x | 20.1 x | 8.58 x | 10.2 x | -3.47 x | 14.5 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.3 x | 0.81 x | 0.32 x | 0.27 x | 0.2 x | 0.1 x |
| EV / Revenue | 2.17 x | 0.78 x | 0.32 x | 0.18 x | 0.08 x | 0 x |
| EV / EBITDA | 29.9 x | 10 x | 5.35 x | 3.72 x | 7.41 x | 0.12 x |
| EV / FCF | -27.2 x | -12.5 x | -16.4 x | 4.25 x | -13.7 x | -0.39 x |
| FCF Yield | -3.68% | -8.01% | -6.1% | 23.5% | -7.3% | -257% |
| Price to Book | 3.86 x | 1.88 x | 0.47 x | 0.42 x | 0.35 x | 0.16 x |
| Nbr of stocks (in thousands) | 1,273,216 | 1,210,716 | 1,271,149 | 1,409,481 | 1,441,021 | 1,468,460 |
| Reference price 2 | 2.792 | 1.609 | 0.4292 | 0.4074 | 0.3135 | 0.1454 |
| Announcement Date | 4/24/19 | 4/22/20 | 4/22/21 | 4/25/22 | 4/24/23 | 6/27/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,546 | 2,396 | 1,727 | 2,098 | 2,301 | 2,098 |
| EBITDA 1 | 111.9 | 186.9 | 102.6 | 99.71 | 23.39 | 41.16 |
| EBIT 1 | 100.3 | 174.5 | 92.71 | 94.24 | 18.04 | 39.35 |
| Operating Margin | 6.49% | 7.28% | 5.37% | 4.49% | 0.78% | 1.88% |
| Earnings before Tax (EBT) 1 | -400.7 | 162.7 | 83.46 | 84.07 | -111.5 | 34.61 |
| Net income 1 | -421.5 | 105.7 | 66.81 | 62.3 | -129.5 | 15.49 |
| Net margin | -27.26% | 4.41% | 3.87% | 2.97% | -5.63% | 0.74% |
| EPS 2 | -0.5419 | 0.0800 | 0.0500 | 0.0400 | -0.0904 | 0.0100 |
| Free Cash Flow 1 | -123.2 | -149.7 | -33.5 | 87.28 | -12.64 | -12.35 |
| FCF margin | -7.97% | -6.25% | -1.94% | 4.16% | -0.55% | -0.59% |
| FCF Conversion (EBITDA) | - | - | - | 87.53% | - | - |
| FCF Conversion (Net income) | - | - | - | 140.1% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/24/19 | 4/22/20 | 4/22/21 | 4/25/22 | 4/24/23 | 6/27/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 3.18 | - | - | - |
| Net Cash position 1 | 205 | 78.5 | - | 203 | 279 | 209 |
| Leverage (Debt/EBITDA) | - | - | 0.031 x | - | - | - |
| Free Cash Flow 1 | -123 | -150 | -33.5 | 87.3 | -12.6 | -12.3 |
| ROE (net income / shareholders' equity) | -120% | 11.1% | 6.1% | 4.89% | -9.3% | 1.58% |
| ROA (Net income/ Total Assets) | 7.65% | 7.51% | 3.67% | 3.45% | 0.6% | 1.27% |
| Assets 1 | -5,510 | 1,407 | 1,822 | 1,807 | -21,586 | 1,223 |
| Book Value Per Share 2 | 0.7200 | 0.8600 | 0.9100 | 0.9700 | 0.8900 | 0.8900 |
| Cash Flow per Share 2 | 0.2500 | 0.2200 | 0.1500 | 0.2800 | 0.3700 | 0.3500 |
| Capex 1 | 0.18 | 0.52 | 0.49 | 1.07 | 0.75 | 0.43 |
| Capex / Sales | 0.01% | 0.02% | 0.03% | 0.05% | 0.03% | 0.02% |
| Announcement Date | 4/24/19 | 4/22/20 | 4/22/21 | 4/25/22 | 4/24/23 | 6/27/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -50.62% | 17.93M | |
| +12.80% | 6.69B | |
| -35.53% | 1.39B | |
| -8.29% | 1.18B | |
| -28.78% | 926M | |
| +22.22% | 488M | |
| +27.47% | 486M | |
| -30.34% | 406M | |
| -44.33% | 395M | |
| -33.05% | 374M |
- Stock Market
- Equities
- 1762 Stock
- Financials Wanka Online Inc.
