Financials BII Railway Transportation Technology Holdings Company Limited

Equities

1522

KYG1267V1005

IT Services & Consulting

Market Closed - Hong Kong S.E. 04:08:16 2024-05-02 am EDT 5-day change 1st Jan Change
0.29 HKD +3.57% Intraday chart for BII Railway Transportation Technology Holdings Company Limited +9.43% +13.73%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,431 1,113 1,134 1,447 943.7 681.6
Enterprise Value (EV) 1 185.7 310.9 690.5 837.3 457.4 296.7
P/E ratio 37.8 x 23.5 x 11.7 x 8.63 x 5.06 x 3.82 x
Yield 1.47% 1.89% 3.7% 3.62% 6% 8%
Capitalization / Revenue 2.54 x 2.46 x 0.95 x 0.93 x 0.54 x 0.42 x
EV / Revenue 0.33 x 0.69 x 0.58 x 0.54 x 0.26 x 0.18 x
EV / EBITDA 2.85 x 8.92 x 4.87 x 3.07 x 1.66 x 1.43 x
EV / FCF 6.08 x -0.75 x 3.19 x 5.5 x -9.97 x 2.23 x
FCF Yield 16.4% -134% 31.4% 18.2% -10% 44.9%
Price to Book 0.65 x 0.51 x 0.52 x 0.59 x 0.35 x 0.26 x
Nbr of stocks (in thousands) 2,104,787 2,100,127 2,100,127 2,097,147 2,097,147 2,097,147
Reference price 2 0.6800 0.5300 0.5400 0.6900 0.4500 0.3250
Announcement Date 4/26/18 4/25/19 4/22/20 4/26/21 4/28/22 4/25/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 564.6 453.2 1,194 1,550 1,749 1,639
EBITDA 1 65.16 34.85 141.9 272.6 276.3 208.2
EBIT 1 30.14 1.754 96.77 224.8 233 159.2
Operating Margin 5.34% 0.39% 8.11% 14.5% 13.32% 9.71%
Earnings before Tax (EBT) 1 51.58 58.64 119.3 212.9 230.8 223.3
Net income 1 38.55 47.4 96.87 168.4 187.5 179.3
Net margin 6.83% 10.46% 8.11% 10.87% 10.72% 10.94%
EPS 2 0.0180 0.0225 0.0460 0.0800 0.0890 0.0850
Free Cash Flow 1 30.53 -416.7 216.8 152.3 -45.85 133.2
FCF margin 5.41% -91.95% 18.16% 9.83% -2.62% 8.13%
FCF Conversion (EBITDA) 46.86% - 152.79% 55.87% - 63.99%
FCF Conversion (Net income) 79.2% - 223.8% 90.43% - 74.3%
Dividend per Share 2 0.0100 0.0100 0.0200 0.0250 0.0270 0.0260
Announcement Date 4/26/18 4/25/19 4/22/20 4/26/21 4/28/22 4/25/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 1,246 802 444 610 486 385
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 30.5 -417 217 152 -45.9 133
ROE (net income / shareholders' equity) 2.09% 2.42% 4.94% 7.62% 7.49% 6.82%
ROA (Net income/ Total Assets) 0.72% 0.04% 1.71% 3.37% 3.34% 2.26%
Assets 1 5,329 124,732 5,668 4,993 5,610 7,948
Book Value Per Share 2 1.040 1.030 1.040 1.170 1.270 1.230
Cash Flow per Share 2 0.5400 0.5100 0.4100 0.4700 0.4300 0.3900
Capex 1 9.1 16.9 36 44.4 29.8 39.6
Capex / Sales 1.61% 3.72% 3.01% 2.87% 1.7% 2.41%
Announcement Date 4/26/18 4/25/19 4/22/20 4/26/21 4/28/22 4/25/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 1522 Stock
  4. Financials BII Railway Transportation Technology Holdings Company Limited