SHUN HO PROPERTY INVESTMENTS LIMITED Financials Shun Ho Property Investments Limited
Equities
219
HK0219009344
Hotels, Motels & Cruise Lines
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.77 HKD | +2.67% |
|
-1.28% | -6.10% |
| Apr. 24 | Shun Ho Property Swings to Loss in 2023 | MT |
| Mar. 15 | Shun Ho Property to Expand Hong Kong Portfolio in HK$207 Million Acquisition | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,335 | 1,151 | 777.7 | 665.1 | 573 | 419.5 |
| Enterprise Value (EV) 1 | 1,836 | 1,900 | 1,454 | 1,139 | 1,349 | 1,116 |
| P/E ratio | 2.21 x | 66.5 x | -4.53 x | 9.75 x | 1.19 x | -5.75 x |
| Yield | 2.66% | 0.87% | - | - | - | - |
| Capitalization / Revenue | 1.7 x | 1.86 x | 2 x | 1.29 x | 0.94 x | 0.69 x |
| EV / Revenue | 2.33 x | 3.08 x | 3.75 x | 2.21 x | 2.2 x | 1.84 x |
| EV / EBITDA | 4.22 x | 7.27 x | 8.12 x | 4.96 x | 4.14 x | 4.81 x |
| EV / FCF | 6.2 x | 8.37 x | 18 x | 6.04 x | 5.8 x | 11 x |
| FCF Yield | 16.1% | 12% | 5.54% | 16.5% | 17.2% | 9.11% |
| Price to Book | 0.19 x | 0.16 x | 0.11 x | 0.1 x | 0.08 x | 0.06 x |
| Nbr of stocks (in thousands) | 511,613 | 511,613 | 511,613 | 511,613 | 511,613 | 511,613 |
| Reference price 2 | 2.610 | 2.250 | 1.520 | 1.300 | 1.120 | 0.8200 |
| Announcement Date | 4/17/19 | 4/20/20 | 4/19/21 | 4/13/22 | 4/25/23 | 4/23/24 |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 787.1 | 617.3 | 387.9 | 514.4 | 612.7 | 606 |
| EBITDA 1 | 434.7 | 261.3 | 179.2 | 229.9 | 325.6 | 232 |
| EBIT 1 | 328.5 | 149.9 | 70.18 | 123.8 | 221.5 | 107.8 |
| Operating Margin | 41.73% | 24.29% | 18.09% | 24.06% | 36.16% | 17.79% |
| Earnings before Tax (EBT) 1 | 740.2 | 57.78 | -220.1 | 111 | 692.6 | -11.82 |
| Net income 1 | 604.1 | 17.31 | -171.6 | 68.23 | 482.1 | -72.97 |
| Net margin | 76.74% | 2.8% | -44.25% | 13.26% | 78.69% | -12.04% |
| EPS 2 | 1.181 | 0.0338 | -0.3355 | 0.1334 | 0.9424 | -0.1426 |
| Free Cash Flow 1 | 296.2 | 227 | 80.63 | 188.5 | 232.6 | 101.7 |
| FCF margin | 37.63% | 36.78% | 20.79% | 36.65% | 37.96% | 16.78% |
| FCF Conversion (EBITDA) | 68.14% | 86.9% | 45% | 82.01% | 71.44% | 43.82% |
| FCF Conversion (Net income) | 49.04% | 1,311.59% | - | 276.35% | 48.24% | - |
| Dividend per Share 2 | 0.0693 | 0.0195 | - | - | - | - |
| Announcement Date | 4/17/19 | 4/20/20 | 4/19/21 | 4/13/22 | 4/25/23 | 4/23/24 |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 501 | 749 | 677 | 474 | 776 | 697 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.152 x | 2.865 x | 3.777 x | 2.063 x | 2.384 x | 3.003 x |
| Free Cash Flow 1 | 296 | 227 | 80.6 | 189 | 233 | 102 |
| ROE (net income / shareholders' equity) | 8.53% | 0.29% | -2.9% | 1.02% | 7.8% | -0.99% |
| ROA (Net income/ Total Assets) | 2.12% | 0.98% | 0.47% | 0.85% | 1.45% | 0.68% |
| Assets 1 | 28,443 | 1,765 | -36,363 | 8,048 | 33,247 | -10,762 |
| Book Value Per Share 2 | 13.90 | 13.90 | 13.60 | 13.70 | 14.40 | 14.30 |
| Cash Flow per Share 2 | 1.140 | 0.3000 | 0.3400 | 0.5100 | 0.5600 | 0.6500 |
| Capex 1 | 11 | 10.4 | 36.6 | 15.8 | 9.68 | 32.3 |
| Capex / Sales | 1.39% | 1.68% | 9.45% | 3.07% | 1.58% | 5.33% |
| Announcement Date | 4/17/19 | 4/20/20 | 4/19/21 | 4/13/22 | 4/25/23 | 4/23/24 |
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. | |
|---|---|---|
| -6.10% | 50.32M | |
| -16.77% | 6.95B | |
| -8.23% | 5.95B | |
| +5.08% | 5.91B | |
| -7.69% | 3.72B | |
| +5.97% | 2.58B | |
| +7.49% | 2.57B | |
| -3.46% | 2.32B | |
| +26.90% | 2.31B | |
| +10.26% | 2.17B |
- Stock Market
- Equities
- 219 Stock
- Financials Shun Ho Property Investments Limited
