FAR EAST CONSORTIUM

35
End-of-day quote. End-of-day quote  - 06/18
2.95HKD +1.72%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: March 2020 2021
Net sales1 7 4515 911
EBITDA1 1 6491 660
Operating profit (EBIT)1 1 1871 175
Operating Margin 15,9%19,9%
Pre-Tax Profit (EBT)1 837805
Net income1 366345
Net margin 4,91%5,84%
EPS2 0,160,15
Dividend per Share2 0,190,19
Last update 06/30/202005/28/2021
1 HKD in Million
2 HKD
Estimates
Finances - Leverage
Fiscal Period: March 2020 2021
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) 2,98%3,10%
Shareholders' equity1 12 26511 129
ROA (Net Profit / Asset) 0,91%-
Assets1 40 426-
Book Value Per Share 4,69-
Cash Flow per Share --
Capex1 4 985207
Capex / Sales 66,9%3,50%
Last update 06/30/202005/28/2021
1 HKD in Million
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 7 065 M HKD -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 19,7x 7,02x
Capitalization / Revenue 1,20x 0,79x
Yield (DPS / Price) 6,44% 6,44%
Price to book (Price / BVPS) - -
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 19,9% 21,7%
Operating Leverage (Delta EBIT / Delta Sales) -0,05x 1,27x
Net Margin (Net Profit / Revenue) 5,84% 11,4%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 3,10% 9,00%
Rate of Dividend 127% 45,2%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   3,50% 0,22%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
EPS & Dividend