SMARTPAY HOLDINGS LI

SPY
End-of-day quote. End-of-day quote  - 11/26
0.72NZD +2.86%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: March 2020 2021
Net sales1 28,335,0
EBITDA1 7,409,00
Operating profit (EBIT)1 0,051,30
Operating Margin 0,16%3,71%
Pre-Tax Profit (EBT)1 -4,98-0,20
Net income1 -4,40-0,20
Net margin -15,5%-0,57%
EPS --
Dividend per Share --
Last update 06/23/2020-
1 NZD in Million
Estimates
Finances - Leverage
Fiscal Period: March 2020 2021
Net Debt1 --
Net Cash position1 -3,60
Leverage (Debt / EBITDA) --0,40x
Free Cash Flow1 0,280,40
ROE (Net Profit / Equities) -8,81%0,40%
Shareholders' equity1 49,9-50,0
ROA (Net Profit / Asset) -8,81%-0,40%
Assets1 49,950,0
Book Value Per Share --
Cash Flow per Share --
Capex1 1,212,80
Capex / Sales 4,27%8,00%
Last update 06/23/202006/24/2020
1 NZD in Million
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 154 M NZD -
Entreprise Value (EV) 150 M NZD 151 M NZD
Valuation 2021e 2022e
P/E ratio (Price / EPS) - -
Capitalization / Revenue 4,40x 2,84x
EV / Revenue 4,30x 2,77x
EV / EBITDA 16,7x 9,06x
Yield (DPS / Price) - -
Price to book (Price / BVPS) - -
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 3,71% 15,8%
Operating Leverage (Delta EBIT / Delta Sales) x 10,2x
Net Margin (Net Profit / Revenue) -0,57% 15,7%
ROA (Net Profit / Asset) -0,40% 14,1%
ROE (Net Profit / Equities) 0,40% 6,10%
Rate of Dividend - -
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   8,00% 8,47%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,43x 1,11x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
EPS & Dividend