AIXIN LIFE INTERNATIONAL, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.28 USD | -21.92% |
|
-21.92% | -73.83% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 318 | 680.4 | 300 | 349 | 151 | 26.75 |
| Enterprise Value (EV) 1 | 318 | 680.6 | 292.4 | 342.5 | 151.6 | 28.04 |
| P/E ratio | -214 x | 314 x | 387 x | -1,306 x | -23.7 x | -12.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 768 x | 199 x | 122 x | 114 x | 55.7 x | 6.54 x |
| EV / Revenue | 768 x | 199 x | 119 x | 112 x | 56 x | 6.86 x |
| EV / EBITDA | -271 x | 339 x | 349 x | 5,030 x | -63.6 x | -13.4 x |
| EV / FCF | -381 x | -81.8 x | 43.6 x | 136 x | -123 x | -2,865 x |
| FCF Yield | -0.26% | -1.22% | 2.3% | 0.74% | -0.81% | -0.03% |
| Price to Book | -90.2 x | 134 x | 43.5 x | 57.5 x | -324 x | -14 x |
| Nbr of stocks (in thousands) | 39,749 | 42,525 | 25,000 | 25,000 | 25,000 | 25,000 |
| Reference price 2 | 8.000 | 16.00 | 12.00 | 13.96 | 6.040 | 1.070 |
| Announcement Date | 4/15/19 | 5/14/20 | 4/1/21 | 4/15/22 | 5/1/23 | 4/8/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.4143 | 3.418 | 2.451 | 3.066 | 2.709 | 4.09 |
| EBITDA 1 | -1.175 | 2.007 | 0.8379 | 0.0681 | -2.386 | -2.089 |
| EBIT 1 | -1.341 | 1.928 | 0.7945 | -0.0269 | -2.569 | -2.499 |
| Operating Margin | -323.62% | 56.41% | 32.41% | -0.88% | -94.86% | -61.1% |
| Earnings before Tax (EBT) 1 | -1.35 | 1.894 | 1.358 | 0.007085 | -6.368 | -2.071 |
| Net income 1 | -1.35 | 1.894 | 1.018 | -0.2672 | -6.369 | -2.091 |
| Net margin | -325.8% | 55.42% | 41.51% | -8.72% | -235.15% | -51.12% |
| EPS 2 | -0.0374 | 0.0509 | 0.0310 | -0.0107 | -0.2548 | -0.0836 |
| Free Cash Flow 1 | -0.8344 | -8.322 | 6.713 | 2.52 | -1.233 | -0.009785 |
| FCF margin | -201.4% | -243.46% | 273.9% | 82.18% | -45.54% | -0.24% |
| FCF Conversion (EBITDA) | - | - | 801.2% | 3,700.69% | - | - |
| FCF Conversion (Net income) | - | - | 659.79% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/15/19 | 5/14/20 | 4/1/21 | 4/15/22 | 5/1/23 | 4/8/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 0.2 | - | - | 0.64 | 1.29 |
| Net Cash position 1 | 0.01 | - | 7.58 | 6.54 | - | - |
| Leverage (Debt/EBITDA) | - | 0.1017 x | - | - | -0.2681 x | -0.6154 x |
| Free Cash Flow 1 | -0.83 | -8.32 | 6.71 | 2.52 | -1.23 | -0.01 |
| ROE (net income / shareholders' equity) | 43.1% | 202% | 17% | -4.12% | -227% | 176% |
| ROA (Net income/ Total Assets) | -35.8% | 29.5% | 7.02% | -0.17% | -19.2% | -31.6% |
| Assets 1 | 3.771 | 6.43 | 14.5 | 156.8 | 33.14 | 6.622 |
| Book Value Per Share 2 | -0.0900 | 0.1200 | 0.2800 | 0.2400 | -0.0200 | -0.0800 |
| Cash Flow per Share 2 | 0 | 0 | 0.3100 | 0.3400 | 0.0200 | 0.0200 |
| Capex 1 | 0 | 0.06 | 0 | 0 | 0.16 | 0.3 |
| Capex / Sales | 0.33% | 1.69% | 0.09% | 0.04% | 5.79% | 7.22% |
| Announcement Date | 4/15/19 | 5/14/20 | 4/1/21 | 4/15/22 | 5/1/23 | 4/8/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -73.83% | 7M | |
| +8.20% | 7.78B | |
| +0.34% | 7.38B | |
| +10.20% | 6.52B | |
| -8.10% | 3.67B | |
| -14.57% | 1.17B | |
| +8.34% | 934M | |
| -42.27% | 879M | |
| -18.90% | 836M | |
| -16.45% | 802M |
- Stock Market
- Equities
- AIXN Stock
- Financials AiXin Life International, Inc.
