CHINA STAR ENTERTAINMENT LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.74 HKD | 0.00% |
|
0.00% | -7.50% |
| May. 01 | China Star Entertainment's 2023 Loss Widens as Marketing Expenses Surge | MT |
| Mar. 27 | China Star Entertainment Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,437 | 4,067 | 3,920 | 2,063 | 1,821 | 1,969 |
| Enterprise Value (EV) 1 | 1,046 | 4,386 | 3,917 | 3,450 | 3,371 | 3,210 |
| P/E ratio | 1.38 x | -12.3 x | -35.9 x | -13.3 x | -19.5 x | -6.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 698 x | 577 x | 780 x | 555 x | 469 x | 9.55 x |
| EV / Revenue | 300 x | 622 x | 779 x | 928 x | 869 x | 15.6 x |
| EV / EBITDA | -11.2 x | -18.9 x | -41.6 x | -14.1 x | -26.5 x | -17.7 x |
| EV / FCF | -1.96 x | -4.21 x | -52.1 x | -2.25 x | 9.43 x | -85.1 x |
| FCF Yield | -51.1% | -23.8% | -1.92% | -44.4% | 10.6% | -1.18% |
| Price to Book | 0.55 x | 1.1 x | 1.14 x | 0.67 x | 0.62 x | 0.74 x |
| Nbr of stocks (in thousands) | 2,801,110 | 2,711,000 | 2,630,610 | 2,485,850 | 2,460,850 | 2,460,850 |
| Reference price 2 | 0.8700 | 1.500 | 1.490 | 0.8300 | 0.7400 | 0.8000 |
| Announcement Date | 4/29/19 | 4/28/20 | 4/29/21 | 4/28/22 | 4/27/23 | 4/29/24 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3.493 | 7.053 | 5.026 | 3.717 | 3.879 | 206.2 |
| EBITDA 1 | -93.68 | -232.3 | -94.18 | -244.8 | -127.1 | -181.6 |
| EBIT 1 | -97.98 | -238.1 | -99.72 | -249 | -128.4 | -185.7 |
| Operating Margin | -2,804.92% | -3,376.42% | -1,984.04% | -6,699.06% | -3,309.54% | -90.1% |
| Earnings before Tax (EBT) 1 | -405.3 | -335.7 | -110.5 | -148.6 | -93.66 | -288.2 |
| Net income 1 | 1,054 | -335.2 | -110.4 | -156.5 | -94.1 | -289.5 |
| Net margin | 30,161.18% | -4,752.96% | -2,197.17% | -4,210.28% | -2,425.91% | -140.41% |
| EPS 2 | 0.6290 | -0.1217 | -0.0415 | -0.0624 | -0.0379 | -0.1176 |
| Free Cash Flow 1 | -535.2 | -1,043 | -75.11 | -1,532 | 357.4 | -37.74 |
| FCF margin | -15,322.41% | -14,783.83% | -1,494.41% | -41,225.4% | 9,214.84% | -18.3% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/29/19 | 4/28/20 | 4/29/21 | 4/28/22 | 4/27/23 | 4/29/24 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 319 | - | 1,387 | 1,550 | 1,241 |
| Net Cash position 1 | 1,391 | - | 2.72 | - | - | - |
| Leverage (Debt/EBITDA) | - | -1.375 x | - | -5.664 x | -12.19 x | -6.835 x |
| Free Cash Flow 1 | -535 | -1,043 | -75.1 | -1,532 | 357 | -37.7 |
| ROE (net income / shareholders' equity) | -10.5% | -8.27% | -3.1% | -4.57% | -3.13% | -10.3% |
| ROA (Net income/ Total Assets) | -1.16% | -2.74% | -1.16% | -2.93% | -1.52% | -2.23% |
| Assets 1 | -91,041 | 12,254 | 9,517 | 5,344 | 6,177 | 13,007 |
| Book Value Per Share 2 | 1.580 | 1.360 | 1.310 | 1.230 | 1.200 | 1.080 |
| Cash Flow per Share 2 | 0.4100 | 0.1800 | 0.1900 | 0.0400 | 0.0300 | 0.0500 |
| Capex 1 | 2.35 | 11.3 | 2.2 | 0.81 | 0.18 | 17 |
| Capex / Sales | 67.25% | 159.61% | 43.73% | 21.82% | 4.61% | 8.25% |
| Announcement Date | 4/29/19 | 4/28/20 | 4/29/21 | 4/28/22 | 4/27/23 | 4/29/24 |
1HKD in Million2HKD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.50% | 230M | |
| +13.15% | 8.12B | |
| -11.47% | 5.76B | |
| +7.42% | 5.59B | |
| +2.56% | 4.47B | |
| +10.18% | 3.61B | |
| +9.83% | 3.09B | |
| -8.99% | 2.87B | |
| -27.55% | 2.27B | |
| +9.88% | 1.66B |
- Stock Market
- Equities
- 326 Stock
- Financials China Star Entertainment Limited
