Financials Manufacturing Integration Technology Ltd

Equities

M11

SG1H45875967

Semiconductor Equipment & Testing

Market Closed - Singapore S.E. 12:58:28 2024-04-25 am EDT 5-day change 1st Jan Change
0.017 SGD +6.25% Intraday chart for Manufacturing Integration Technology Ltd +6.25% -10.53%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 69.01 21.85 18.97 15.16 13.26 4.581
Enterprise Value (EV) 1 64.45 15.76 5.524 9.876 9.43 5.688
P/E ratio -11.2 x 0.52 x 3.92 x -6.5 x -5.97 x -1.33 x
Yield - - - - - -
Capitalization / Revenue 3.69 x 2.22 x 1.9 x 1.31 x 1.18 x 0.55 x
EV / Revenue 3.45 x 1.6 x 0.55 x 0.85 x 0.84 x 0.68 x
EV / EBITDA -72 x -2.21 x -1.3 x -3.16 x -3.75 x -1.39 x
EV / FCF -3.28 x 0.7 x -8.96 x -38.9 x -9.29 x -1.82 x
FCF Yield -30.5% 144% -11.2% -2.57% -10.8% -54.9%
Price to Book 1.57 x 1.04 x 0.73 x 0.96 x 0.98 x 0.45 x
Nbr of stocks (in thousands) 233,917 240,112 240,112 240,612 241,112 241,112
Reference price 2 0.2950 0.0910 0.0790 0.0630 0.0550 0.0190
Announcement Date 4/10/19 4/14/20 4/12/21 4/12/22 4/12/23 4/3/24
1SGD in Million2SGD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 18.71 9.823 10 11.56 11.25 8.369
EBITDA 1 -0.895 -7.134 -4.238 -3.122 -2.515 -4.101
EBIT 1 -2.289 -7.837 -5.017 -3.65 -2.914 -4.395
Operating Margin -12.24% -79.78% -50.15% -31.58% -25.89% -52.52%
Earnings before Tax (EBT) 1 -0.953 -10.02 -3.193 -2.335 -2.239 -3.45
Net income 1 -6.119 41.47 4.834 -2.318 -2.222 -3.45
Net margin -32.71% 422.13% 48.32% -20.06% -19.74% -41.22%
EPS 2 -0.0264 0.1738 0.0201 -0.009699 -0.009215 -0.0143
Free Cash Flow 1 -19.64 22.66 -0.6164 -0.2538 -1.015 -3.126
FCF margin -104.96% 230.66% -6.16% -2.2% -9.02% -37.35%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - 54.64% - - - -
Dividend per Share - - - - - -
Announcement Date 4/10/19 4/14/20 4/12/21 4/12/22 4/12/23 4/3/24
1SGD in Million2SGD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 1.11
Net Cash position 1 4.55 6.09 13.4 5.28 3.83 -
Leverage (Debt/EBITDA) - - - - - -0.2699 x
Free Cash Flow 1 -19.6 22.7 -0.62 -0.25 -1.01 -3.13
ROE (net income / shareholders' equity) -4.26% -30.5% -13.6% -11.1% -15.2% -29.2%
ROA (Net income/ Total Assets) -2.12% -10.6% -10.8% -8.65% -9.49% -17.2%
Assets 1 289.3 -390.4 -44.7 26.79 23.42 20.07
Book Value Per Share 2 0.1900 0.0900 0.1100 0.0700 0.0600 0.0400
Cash Flow per Share 2 0.0500 0.0400 0.0600 0.0300 0.0200 0.0100
Capex 1 1.15 0.61 0.03 0.05 0.18 0.11
Capex / Sales 6.15% 6.16% 0.33% 0.47% 1.6% 1.25%
Announcement Date 4/10/19 4/14/20 4/12/21 4/12/22 4/12/23 4/3/24
1SGD in Million2SGD
Estimates
  1. Stock Market
  2. Equities
  3. M11 Stock
  4. Financials Manufacturing Integration Technology Ltd