Financials TK Group (Holdings) Limited

Equities

2283

KYG889391069

Industrial Machinery & Equipment

Market Closed - Hong Kong S.E. Other stock markets 04:08:16 2024-05-02 am EDT			5-day change	1st Jan Change
1.67 ^HKD	+9.87%		+11.33%	+18.44%

Mar. 22	TK Group Limited Proposes Special Dividend for the Year Ended 31 December 2023, Payable on 20 June 2024	CI
Mar. 22	TK Group Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 20 June 2024	CI

Valuation

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	3,550	3,250	2,083	2,083	1,317	1,267	1,267	-
Enterprise Value (EV) ¹	3,138	2,757	1,544	1,219	508.2	1,175	1,267	1,267
P/E ratio	10.1 x	10.8 x	10 x	7.35 x	5.85 x	5.64 x	4.47 x	3.8 x
Yield	4.69%	4.87%	4%	-	7.22%	-	-	-
Capitalization / Revenue	1.54 x	1.41 x	1.02 x	0.87 x	0.58 x	0.6 x	0.55 x	0.47 x
EV / Revenue	1.54 x	1.41 x	1.02 x	0.87 x	0.58 x	0.6 x	0.55 x	0.47 x
EV / EBITDA	7,047,827 x	5,772,199 x	4,681,740 x	3,951,735 x	2,774,020 x	-	-	-
EV / FCF	15,520,201 x	13,677,073 x	4,567,889 x	11,309,170 x	-	-	-	-
FCF Yield	0%	0%	0%	0%	-	-	-	-
Price to Book	3.3 x	2.73 x	1.49 x	-	0.82 x	-	-	-
Nbr of stocks (in thousands)	833,260	833,260	833,260	833,260	833,260	833,260	833,260	-
Reference price ²	4.260	3.900	2.500	2.500	1.580	1.520	1.520	1.520
Announcement Date	3/11/19	3/27/20	3/26/21	3/25/22	3/31/23	3/22/24	-	-

¹HKD in Million²HKD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	2,299	2,311	2,033	2,404	2,279	1,946	2,318	2,690
EBITDA	503.7	563	445	527.1	474.6	-	-	-
EBIT ¹	400.3	361.5	234.9	305.9	247.8	234.7	243	285
Operating Margin	17.42%	15.64%	11.55%	12.72%	10.87%	12.06%	10.48%	10.59%
Earnings before Tax (EBT) ¹	407.1	360.5	240.5	324.5	258.8	237	324	384
Net income ¹	350.2	301.8	209.7	282.4	226.9	204.2	281.7	334.5
Net margin	15.23%	13.06%	10.31%	11.74%	9.96%	10.49%	12.15%	12.43%
EPS ²	0.4200	0.3600	0.2500	0.3400	0.2700	0.2500	0.3400	0.4000
Free Cash Flow	228.7	237.6	456	184.2	-	-	-	-
FCF margin	9.95%	10.28%	22.43%	7.66%	-	-	-	-
FCF Conversion (EBITDA)	45.41%	42.2%	102.49%	34.94%	-	-	-	-
FCF Conversion (Net income)	65.31%	78.73%	217.49%	65.23%	-	-	-	-
Dividend per Share	0.2000	0.1900	0.1000	-	0.1140	-	-	-
Announcement Date	3/11/19	3/27/20	3/26/21	3/25/22	3/31/23	3/22/24	-	-

¹HKD in Million²HKD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S1	2019 S2	2020 S1	2020 S2	2021 S1	2022 S1
Net sales	1,005	1,306	-	1,304	-	-
EBITDA	-	-	-	-	-	-
EBIT	137	224.5	-	-	-	-
Operating Margin	13.64%	17.19%	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-
Net income ¹	114.1	187.7	41.36	-	115.2	58.45
Net margin	11.36%	14.37%	-	-	-	-
EPS ²	-	-	0.0500	-	-	0.0700
Dividend per Share	-	-	-	-	-	-
Announcement Date	8/23/19	3/27/20	8/21/20	3/26/21	8/16/21	8/26/22

¹HKD in Million²HKD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	412	493	540	864	808	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	229	238	456	184	-	-	-	-
ROE (net income / shareholders' equity)	35.2%	26.6%	16.2%	18.7%	14.1%	14%	16%	17.3%
ROA (Net income/ Total Assets)	18.4%	13.4%	8.56%	10.4%	8.18%	-	-	-
Assets ¹	1,901	2,244	2,450	2,712	2,774	-	-	-
Book Value Per Share	1.290	1.430	1.680	-	1.940	-	-	-
Cash Flow per Share	0.5900	-	-	-	0.4500	-	-	-
Capex ¹	263	206	62.1	104	139	133	151	175
Capex / Sales	11.43%	8.92%	3.05%	4.31%	6.09%	6.49%	6.51%	6.51%
Announcement Date	3/11/19	3/27/20	3/26/21	3/25/22	3/31/23	3/22/24	-	-

¹HKD in Million

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for TK Group (Holdings) Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.52 HKD

Average target price

2.79 HKD

Spread / Average Target

+83.55%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Industrial Moulds

	1st Jan change	Capi.
TK GROUP (HOLDINGS) LIMITED	+21.99%	162M
JIANGSU BOJUN INDUSTRIAL TECHNOLOGY CO., LTD	+9.10%	1.23B
SHENZHEN CHANGHONG TECHNOLOGY CO., LTD.	-13.60%	1.17B
RAYHOO MOTOR DIES CO.,LTD.	-12.42%	844M
SHENZHEN SILVER BASIS TECHNOLOGY CO., LTD.	-35.80%	706M
SHANDONG SHUANGYI TECHNOLOGY CO., LTD.	+36.41%	584M
DELIXI NEW ENERGY TECHNOLOGY CO., LTD.	-16.45%	549M
SHANGHAI YONGLI BELTING CO., LTD	-1.24%	447M
NINGBO FANGZHENG AUTOMOBILE MOULD CO.,LTD.	-0.39%	436M
WENYI TRINITY TECHNOLOGY CO., LTD	-24.58%	422M

Industrial Moulds