Stock 529 SIS INTERNATIONAL HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials SiS International Holdings Limited

Equities

529

BMG816841057

Computer & Electronics Retailers

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
1.7 HKD +5.59% Intraday chart for SiS International Holdings Limited +5.59% +10.39%
Mar. 25 SiS International Holdings Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 18 July 2024 CI
Mar. 25 SiS International Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,418 1,126 847.8 444.7 639.3 416.9
Enterprise Value (EV) 1 3,683 3,927 4,241 3,685 3,845 3,127
P/E ratio 3.85 x 3.98 x 10.8 x -1.43 x 5.56 x 9.38 x
Yield 0.78% 1.73% 0.66% - 0.87% 1.33%
Capitalization / Revenue 1.4 x 0.18 x 0.13 x 0.06 x 0.06 x 0.05 x
EV / Revenue 3.64 x 0.62 x 0.66 x 0.49 x 0.35 x 0.34 x
EV / EBITDA 50.1 x 18.1 x 18.1 x 12.5 x 12.1 x 11.1 x
EV / FCF -4.9 x -121 x -18.6 x 13.6 x -9.77 x 11 x
FCF Yield -20.4% -0.83% -5.36% 7.37% -10.2% 9.09%
Price to Book 0.44 x 0.32 x 0.23 x 0.13 x 0.19 x 0.12 x
Nbr of stocks (in thousands) 277,967 277,967 277,967 277,967 277,967 277,967
Reference price 2 5.100 4.050 3.050 1.600 2.300 1.500
Announcement Date 4/30/18 4/29/19 4/28/20 4/26/21 4/24/22 4/26/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,011 6,379 6,416 7,576 10,999 9,228
EBITDA 1 73.51 216.6 234.6 295.8 316.8 281.4
EBIT 1 65.39 193 209.6 268.1 284.5 250.6
Operating Margin 6.47% 3.03% 3.27% 3.54% 2.59% 2.72%
Earnings before Tax (EBT) 1 447.9 390.4 157.8 -297.9 274.3 178.9
Net income 1 367.8 283 78.78 -310 115.1 44.46
Net margin 36.39% 4.44% 1.23% -4.09% 1.05% 0.48%
EPS 2 1.323 1.018 0.2830 -1.115 0.4140 0.1599
Free Cash Flow 1 -752.1 -32.55 -227.5 271.6 -393.7 284.4
FCF margin -74.41% -0.51% -3.55% 3.59% -3.58% 3.08%
FCF Conversion (EBITDA) - - - 91.82% - 101.05%
FCF Conversion (Net income) - - - - - 639.57%
Dividend per Share 2 0.0400 0.0700 0.0200 - 0.0200 0.0200
Announcement Date 4/30/18 4/29/19 4/28/20 4/26/21 4/24/22 4/26/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,265 2,801 3,393 3,240 3,205 2,710
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 30.81 x 12.93 x 14.46 x 10.95 x 10.12 x 9.63 x
Free Cash Flow 1 -752 -32.5 -227 272 -394 284
ROE (net income / shareholders' equity) 11.4% 8.92% 3.1% -6.61% 5.55% 2.83%
ROA (Net income/ Total Assets) 0.62% 1.52% 1.48% 1.82% 1.9% 1.7%
Assets 1 59,338 18,621 5,321 -17,068 6,072 2,623
Book Value Per Share 2 11.60 12.70 13.00 11.90 12.10 12.10
Cash Flow per Share 2 2.350 2.110 2.400 2.860 3.510 3.100
Capex 1 3.52 11.5 25.1 21.2 17.9 14.6
Capex / Sales 0.35% 0.18% 0.39% 0.28% 0.16% 0.16%
Announcement Date 4/30/18 4/29/19 4/28/20 4/26/21 4/24/22 4/26/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Computer & Electronics Retailers

1st Jan change Capi.
SIS INTERNATIONAL HOLDINGS LIMITED Stock SiS International Holdings Limited
+10.39% 60.36M
BEST BUY CO., INC. Stock Best Buy Co., Inc.
-4.13% 16.16B
JB HI-FI LIMITED Stock JB Hi-Fi Limited
+14.12% 4.32B
MOBILE WORLD INVESTMENT CORPORATION Stock Mobile World Investment Corporation
+28.27% 3.17B
UNITED ELECTRONICS COMPANY Stock United Electronics Company
+7.02% 1.95B
BIC CAMERA INC. Stock Bic Camera Inc.
+10.04% 1.61B
NOJIMA CORPORATION Stock Nojima Corporation
+6.62% 1.16B
ARLO TECHNOLOGIES, INC. Stock Arlo Technologies, Inc.
+23.95% 1.13B
EDION CORPORATION Stock EDION Corporation
+2.10% 1.03B
ELECTRONICS MART INDIA LIMITED Stock Electronics Mart India Limited
+1.69% 959M
Other Computer & Electronics Retailers
  1. Stock Market
  2. Equities
  3. 529 Stock
  4. Financials SiS International Holdings Limited