LEGEND HOLDINGS CORP

3396
End-of-day quote. End-of-day quote  - 01/19
14.18HKD -1.39%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2019 2020
Net sales1 389 218389 679
EBITDA1 23 21420 331
Operating profit (EBIT)1 15 52812 995
Operating Margin 3,99%3,33%
Pre-Tax Profit (EBT)1 10 52410 177
Net income1 3 6073 301
Net margin 0,93%0,85%
EPS2 1,511,34
Dividend per Share2 0,330,27
Last update 03/26/202012/29/2020
1 CNY in Million
2 CNY
Estimates
Finances - Leverage
Fiscal Period: December 2019 2020
Net Debt1 249 47052 689
Net Cash position1 --
Leverage (Debt / EBITDA) 10,7x2,59x
Free Cash Flow --
ROE (Net Profit / Equities) 5,42%4,97%
Shareholders' equity1 66 48966 436
ROA (Net Profit / Asset) 0,61%0,60%
Assets1 591 168550 210
Book Value Per Share2 29,231,4
Cash Flow per Share2 3,926,55
Capex1 7 8999 399
Capex / Sales 2,03%2,41%
Last update 03/26/202012/29/2020
1 CNY in Million
2 CNY
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 27 919 M CNY -
Entreprise Value (EV) 80 609 M CNY 75 724 M CNY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 8,85x 6,04x
Capitalization / Revenue 0,07x 0,07x
EV / Revenue 0,21x 0,20x
EV / EBITDA 3,96x 3,55x
Yield (DPS / Price) 2,25% 2,79%
Price to book (Price / BVPS) 0,38x 0,36x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 3,33% 3,81%
Operating Leverage (Delta EBIT / Delta Sales) - 5,49x
Net Margin (Net Profit / Revenue) 0,85% 1,18%
ROA (Net Profit / Asset) 0,60% 0,70%
ROE (Net Profit / Equities) 4,97% 6,83%
Rate of Dividend 19,9% 16,8%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   2,41% 2,30%
Cash Flow / Sales 3,96% 0,08%
Capital Intensity (Assets / Sales) 1,41x 1,69x
Financial Leverage (Net Debt / EBITDA) 2,59x 2,11x
Price Earning Ratio
EPS & Dividend