Stock 5UF ASPIAL LIFESTYLE LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Aspial Lifestyle Limited

Equities

5UF

SG2E90982678

Apparel & Accessories Retailers

Market Closed - Singapore S.E.
Other stock markets
 05:04:53 2024-05-03 am EDT 		5-day change 1st Jan Change
0.127 SGD 0.00% Intraday chart for Aspial Lifestyle Limited 0.00% +2.42%
Apr. 29 Aspial Lifestyle Limited Approves Final Dividend for the Financial Year Ended 31 December 2023 CI
Apr. 18 Aspial Lifestyle Limited Announces Cessation of Tan Keh Yan, Peter as Lead Independent Director CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 139.7 143.9 173.8 183.5 213.7 175.9
Enterprise Value (EV) 1 420.9 487.9 495 579.7 791.9 852.6
P/E ratio 13.2 x 9.7 x 5.94 x 12.3 x 11.1 x 9.15 x
Yield 7.04% 9.71% 15.5% 7.27% 6.77% 6.29%
Capitalization / Revenue 0.69 x 0.66 x 0.66 x 0.81 x 0.67 x 0.37 x
EV / Revenue 2.07 x 2.23 x 1.88 x 2.57 x 2.48 x 1.81 x
EV / EBITDA 20.4 x 15.4 x 14.6 x 22.9 x 21.7 x 16 x
EV / FCF -10.7 x 111 x 21.1 x -10.2 x -10.6 x -14.7 x
FCF Yield -9.31% 0.9% 4.75% -9.79% -9.43% -6.8%
Price to Book 1 x 1.04 x 1.15 x 1.23 x 1.34 x 1.06 x
Nbr of stocks (in thousands) 1,035,156 1,035,186 1,034,559 1,066,927 1,378,800 1,418,592
Reference price 2 0.1350 0.1390 0.1680 0.1720 0.1550 0.1240
Announcement Date 4/10/19 4/8/20 4/14/21 4/13/22 4/12/23 4/11/24
1SGD in Million2SGD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 203.7 218.5 262.8 225.7 319 471.6
EBITDA 1 20.58 31.77 33.82 25.37 36.57 53.32
EBIT 1 18.47 29.4 30.89 21.89 32.28 45.88
Operating Margin 9.07% 13.45% 11.75% 9.7% 10.12% 9.73%
Earnings before Tax (EBT) 1 12.07 17.94 29.25 17.58 21.8 23.7
Net income 1 10.38 14.83 29.26 14.45 15.98 19.19
Net margin 5.1% 6.79% 11.13% 6.4% 5.01% 4.07%
EPS 2 0.0103 0.0143 0.0283 0.0139 0.0139 0.0136
Free Cash Flow 1 -39.18 4.39 23.51 -56.78 -74.66 -57.95
FCF margin -19.24% 2.01% 8.94% -25.16% -23.4% -12.29%
FCF Conversion (EBITDA) - 13.82% 69.51% - - -
FCF Conversion (Net income) - 29.6% 80.33% - - -
Dividend per Share 2 0.009500 0.0135 0.0260 0.0125 0.0105 0.007800
Announcement Date 4/10/19 4/8/20 4/14/21 4/13/22 4/12/23 4/11/24
1SGD in Million2SGD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 281 344 321 396 578 677
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 13.66 x 10.83 x 9.498 x 15.62 x 15.81 x 12.69 x
Free Cash Flow 1 -39.2 4.39 23.5 -56.8 -74.7 -57.9
ROE (net income / shareholders' equity) 7.75% 10.7% 20.2% 9.59% 10.3% 11.9%
ROA (Net income/ Total Assets) 2.55% 3.74% 3.72% 2.49% 2.86% 3.28%
Assets 1 407.9 396.6 787.1 579.9 557.9 584.5
Book Value Per Share 2 0.1400 0.1300 0.1500 0.1400 0.1200 0.1200
Cash Flow per Share 2 0.0200 0.0200 0.0200 0.0200 0.0200 0.0200
Capex 1 9.17 2.15 26.8 25.3 2.43 4.51
Capex / Sales 4.5% 0.98% 10.2% 11.19% 0.76% 0.96%
Announcement Date 4/10/19 4/8/20 4/14/21 4/13/22 4/12/23 4/11/24
1SGD in Million2SGD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Jewelry & Watch Retailers

1st Jan change Capi.
ASPIAL LIFESTYLE LIMITED Stock Aspial Lifestyle Limited
+2.42% 134M
KALYAN JEWELLERS INDIA LIMITED Stock Kalyan Jewellers India Limited
+14.69% 5.02B
SIGNET JEWELERS LIMITED Stock Signet Jewelers Limited
-12.04% 4.2B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD. Stock Shanghai Yuyuan Tourist Mart (Group) Co., Ltd.
-4.51% 3.19B
LOVISA HOLDINGS LIMITED Stock Lovisa Holdings Limited
+29.63% 2.3B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED Stock Luk Fook Holdings (International) Limited
-7.88% 1.45B
WATCHES OF SWITZERLAND GROUP PLC Stock Watches of Switzerland Group plc
-53.14% 998M
THE HOUR GLASS LIMITED Stock The Hour Glass Limited
-5.42% 756M
ETHOS LIMITED Stock Ethos Limited
+12.20% 688M
AURORA DESIGN Stock Aurora Design
-16.23% 467M
Jewelry & Watch Retailers
  1. Stock Market
  2. Equities
  3. 5UF Stock
  4. Financials Aspial Lifestyle Limited