EMERGING TOWNS & CITIES SINGAPORE LTD. Financials Emerging Towns & Cities Singapore Ltd.
Equities
1C0
SG1DD5000009
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.034 SGD | -2.86% |
|
-.--% | -.--% |
| Mar. 29 | Emerging Towns and Cities Extends Long-Stop Date in Myanmar Unit Sale | MT |
| Mar. 18 | Emerging Towns and Cities’ Unit Incorporates an Indirect Subsidiary in China | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 22.13 | 19.42 | 23.57 | 33.39 | 33.39 | 33.39 |
| Enterprise Value (EV) 1 | 96.06 | 91.93 | 114.4 | 128.4 | 128.1 | 114.6 |
| P/E ratio | 7.67 x | 3.45 x | -9.08 x | -2.5 x | -1.58 x | -2.87 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.36 x | 0.47 x | 0.85 x | 3.57 x | 1.83 x | 0.76 x |
| EV / Revenue | 1.54 x | 2.22 x | 4.11 x | 13.7 x | 7.02 x | 2.59 x |
| EV / EBITDA | 16.2 x | 16.4 x | 35.1 x | -12.9 x | -3.22 x | -7.54 x |
| EV / FCF | -3.36 x | 2.85 x | -7.43 x | 50.5 x | 9.9 x | 27 x |
| FCF Yield | -29.7% | 35.1% | -13.5% | 1.98% | 10.1% | 3.71% |
| Price to Book | 0.2 x | 0.17 x | 0.21 x | 0.33 x | 0.41 x | 0.48 x |
| Nbr of stocks (in thousands) | 962,167 | 970,932 | 982,073 | 982,073 | 982,073 | 982,073 |
| Reference price 2 | 0.0230 | 0.0200 | 0.0240 | 0.0340 | 0.0340 | 0.0340 |
| Announcement Date | 4/8/19 | 4/15/20 | 9/2/21 | 4/6/22 | 4/5/23 | 4/5/24 |
1SGD in Million2SGD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 62.3 | 41.39 | 27.83 | 9.358 | 18.25 | 44.18 |
| EBITDA 1 | 5.929 | 5.591 | 3.259 | -9.92 | -39.78 | -15.2 |
| EBIT 1 | 5.596 | 5.116 | 2.874 | -10.28 | -40.04 | -15.33 |
| Operating Margin | 8.98% | 12.36% | 10.33% | -109.85% | -219.43% | -34.7% |
| Earnings before Tax (EBT) 1 | 10.9 | 17.9 | -5.516 | -30.49 | -52.57 | -23.38 |
| Net income 1 | 3.429 | 6.709 | -2.584 | -13.35 | -21.12 | -11.63 |
| Net margin | 5.5% | 16.21% | -9.29% | -142.7% | -115.75% | -26.33% |
| EPS 2 | 0.003000 | 0.005800 | -0.002643 | -0.0136 | -0.0215 | -0.0118 |
| Free Cash Flow 1 | -28.55 | 32.24 | -15.4 | 2.541 | 12.94 | 4.247 |
| FCF margin | -45.83% | 77.89% | -55.35% | 27.15% | 70.92% | 9.61% |
| FCF Conversion (EBITDA) | - | 576.57% | - | - | - | - |
| FCF Conversion (Net income) | - | 480.49% | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/8/19 | 4/15/20 | 9/2/21 | 4/6/22 | 4/5/23 | 4/5/24 |
1SGD in Million2SGD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 73.9 | 72.5 | 90.8 | 95.1 | 94.7 | 81.2 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 12.47 x | 12.97 x | 27.86 x | -9.582 x | -2.382 x | -5.344 x |
| Free Cash Flow 1 | -28.6 | 32.2 | -15.4 | 2.54 | 12.9 | 4.25 |
| ROE (net income / shareholders' equity) | 8.27% | 12% | -3.23% | -23.6% | -53.9% | -50.2% |
| ROA (Net income/ Total Assets) | 1.04% | 1.03% | 0.61% | -2.32% | -10.4% | -4.91% |
| Assets 1 | 330.3 | 654.1 | -426.2 | 575.6 | 202.5 | 236.9 |
| Book Value Per Share 2 | 0.1200 | 0.1200 | 0.1100 | 0.1000 | 0.0800 | 0.0700 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex 1 | 0.56 | 0.21 | 0.19 | 0.03 | 0.01 | 0.52 |
| Capex / Sales | 0.91% | 0.5% | 0.7% | 0.27% | 0.08% | 1.18% |
| Announcement Date | 4/8/19 | 4/15/20 | 9/2/21 | 4/6/22 | 4/5/23 | 4/5/24 |
1SGD in Million2SGD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 24.82M | |
| +39.94% | 28.07B | |
| -13.85% | 26.92B | |
| +22.78% | 26.28B | |
| +1.61% | 26.06B | |
| +49.67% | 22.69B | |
| +5.96% | 20.3B | |
| +3.66% | 19.59B | |
| +30.95% | 16.31B | |
| -10.00% | 15.21B |
- Stock Market
- Equities
- 1C0 Stock
- Financials Emerging Towns & Cities Singapore Ltd.
