Financials New Century Healthcare Holding Co. Limited

Equities

1518

KYG6446R1020

Healthcare Facilities & Services

Market Closed - Hong Kong S.E. 04:08:07 2024-06-05 am EDT 5-day change 1st Jan Change
1 HKD -3.85% Intraday chart for New Century Healthcare Holding Co. Limited -13.79% +11.11%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,883 1,222 845.5 451.2 205.6 400.8
Enterprise Value (EV) 1 2,400 1,167 904.5 506.2 196.5 299.1
P/E ratio 68.4 x -45.5 x -2.25 x -4.39 x -0.68 x 4.7 x
Yield - - - - - 4.19%
Capitalization / Revenue 4.68 x 1.68 x 1.65 x 0.71 x 0.32 x 0.43 x
EV / Revenue 3.9 x 1.6 x 1.76 x 0.8 x 0.31 x 0.32 x
EV / EBITDA 18.4 x 9.65 x 159 x 49.5 x -2.22 x 1.33 x
EV / FCF 11.9 x 68.7 x 36.4 x 11.1 x 1.41 x 2.37 x
FCF Yield 8.37% 1.46% 2.75% 9.02% 71.2% 42.2%
Price to Book 2.33 x 1.01 x 1.01 x 0.61 x 0.47 x 0.77 x
Nbr of stocks (in thousands) 490,025 490,025 490,025 490,025 490,025 490,025
Reference price 2 5.883 2.493 1.725 0.9207 0.4195 0.8180
Announcement Date 4/29/19 4/22/20 4/27/21 4/28/22 4/27/23 4/25/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 616 729.4 512.8 632.6 636.5 933.1
EBITDA 1 130.7 120.9 5.678 10.22 -88.54 224
EBIT 1 93.04 67.67 -42.26 -33 -124 196.1
Operating Margin 15.1% 9.28% -8.24% -5.22% -19.49% 21.02%
Earnings before Tax (EBT) 1 119.3 48.06 -328.7 -59.15 -289.9 166.1
Net income 1 41.51 -26.56 -371.4 -101.5 -297.7 84.16
Net margin 6.74% -3.64% -72.42% -16.04% -46.78% 9.02%
EPS 2 0.0860 -0.0548 -0.7655 -0.2099 -0.6161 0.1742
Free Cash Flow 1 200.8 16.98 24.86 45.65 139.8 126.3
FCF margin 32.61% 2.33% 4.85% 7.22% 21.97% 13.53%
FCF Conversion (EBITDA) 153.67% 14.05% 437.76% 446.51% - 56.35%
FCF Conversion (Net income) 483.81% - - - - 150.01%
Dividend per Share - - - - - 0.0343
Announcement Date 4/29/19 4/22/20 4/27/21 4/28/22 4/27/23 4/25/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 59 55 - -
Net Cash position 1 483 55.3 - - 9.06 102
Leverage (Debt/EBITDA) - - 10.39 x 5.377 x - -
Free Cash Flow 1 201 17 24.9 45.6 140 126
ROE (net income / shareholders' equity) 5.85% 0.36% -36.9% -11.4% -55.8% 32.5%
ROA (Net income/ Total Assets) 3.81% 2.43% -1.58% -1.5% -7.14% 13.3%
Assets 1 1,090 -1,095 23,538 6,744 4,172 633.8
Book Value Per Share 2 2.530 2.470 1.710 1.500 0.8900 1.070
Cash Flow per Share 2 0.8800 0.7100 0.6100 0.4600 0.4600 0.6200
Capex 1 13.8 17.9 11.4 11.2 9.66 9.49
Capex / Sales 2.25% 2.45% 2.22% 1.78% 1.52% 1.02%
Announcement Date 4/29/19 4/22/20 4/27/21 4/28/22 4/27/23 4/25/24
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 1518 Stock
  4. Financials New Century Healthcare Holding Co. Limited