ORIENT OVERSEAS (INTERNATIONAL) LIMITED Financials Orient Overseas (International) Limited
Equities
316
BMG677491539
Marine Freight & Logistics
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 128.3 HKD | +6.12% |
|
+13.64% | +17.71% |
| May. 06 | Factbox-Shipping firms respond to Houthi attacks in Red Sea | RE |
| Apr. 19 | Middle East Tensions Dent Asian Stock Markets | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,037 | 6,256 | 16,205 | 11,923 | 9,218 | 10,838 | - | - |
| Enterprise Value (EV) 1 | 3,037 | 6,256 | 11,698 | 2,789 | 3,934 | 5,249 | 5,218 | 4,637 |
| P/E ratio | 2.25 x | 6.93 x | 2.21 x | 1.2 x | 6.74 x | 9.25 x | 11 x | 20.4 x |
| Yield | 39.8% | 5.52% | 31.4% | 58.5% | 5.98% | 4.9% | 4.1% | 1.43% |
| Capitalization / Revenue | 0.44 x | 0.76 x | 0.96 x | 0.6 x | 1.1 x | 1.27 x | 1.32 x | 1.26 x |
| EV / Revenue | 0.44 x | 0.76 x | 0.69 x | 0.14 x | 0.47 x | 0.62 x | 0.63 x | 0.54 x |
| EV / EBITDA | 3.84 x | 4.33 x | 1.49 x | 0.25 x | 1.75 x | 2.64 x | 3.2 x | 2.99 x |
| EV / FCF | 6.36 x | 4.07 x | 1.41 x | 0.26 x | -5.17 x | 4.84 x | 4.92 x | 3.55 x |
| FCF Yield | 15.7% | 24.5% | 71.1% | 385% | -19.3% | 20.7% | 20.3% | 28.2% |
| Price to Book | 0.62 x | 1.11 x | 1.63 x | 0.89 x | 0.82 x | 0.91 x | 0.88 x | 0.82 x |
| Nbr of stocks (in thousands) | 625,793 | 625,793 | 660,373 | 660,373 | 660,373 | 660,373 | - | - |
| Reference price 2 | 4.852 | 9.996 | 24.54 | 18.05 | 13.96 | 16.41 | 16.41 | 16.41 |
| Announcement Date | 3/20/20 | 3/26/21 | 3/25/22 | 3/22/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,879 | 8,191 | 16,832 | 19,820 | 8,344 | 8,528 | 8,221 | 8,584 |
| EBITDA 1 | 790.6 | 1,444 | 7,832 | 10,940 | 2,253 | 1,987 | 1,633 | 1,551 |
| EBIT 1 | 361.3 | 992.2 | 7,380 | 10,079 | 1,406 | 1,207 | 1,340 | 550.6 |
| Operating Margin | 5.25% | 12.11% | 43.85% | 50.85% | 16.85% | 14.15% | 16.3% | 6.41% |
| Earnings before Tax (EBT) 1 | - | - | 7,337 | 10,028 | 1,381 | 1,195 | 1,324 | 543.4 |
| Net income 1 | 1,349 | 902.7 | 7,128 | 9,965 | 1,368 | 1,171 | 1,279 | 531.4 |
| Net margin | 19.61% | 11.02% | 42.35% | 50.28% | 16.39% | 13.74% | 15.55% | 6.19% |
| EPS 2 | 2.155 | 1.443 | 11.08 | 15.09 | 2.070 | 1.775 | 1.493 | 0.8050 |
| Free Cash Flow 1 | 477.8 | 1,535 | 8,319 | 10,728 | -760.9 | 1,084 | 1,060 | 1,307 |
| FCF margin | 6.95% | 18.74% | 49.42% | 54.13% | -9.12% | 12.71% | 12.9% | 15.23% |
| FCF Conversion (EBITDA) | 60.43% | 106.29% | 106.21% | 98.06% | - | 54.56% | 64.95% | 84.29% |
| FCF Conversion (Net income) | 35.42% | 170.06% | 116.7% | 107.66% | - | 92.53% | 82.95% | 245.95% |
| Dividend per Share 2 | 1.934 | 0.5515 | 7.710 | 10.56 | 0.8350 | 0.8044 | 0.6725 | 0.2346 |
| Announcement Date | 3/20/20 | 3/26/21 | 3/25/22 | 3/22/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 5,664 |
| Net margin | - |
| EPS 2 | 8.580 |
| Dividend per Share | - |
| Announcement Date | 8/19/22 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 4,506 | 9,134 | 5,284 | 5,590 | 5,621 | 6,202 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 478 | 1,535 | 8,319 | 10,728 | -761 | 1,084 | 1,061 | 1,307 |
| ROE (net income / shareholders' equity) | 27.9% | 17.1% | 93.1% | 86.3% | 11.1% | 10.2% | 7.27% | 7.02% |
| ROA (Net income/ Total Assets) | 12.7% | - | 53.8% | 55.5% | 7.68% | 8.63% | 6.4% | 6.45% |
| Assets 1 | 10,628 | - | 13,246 | 17,941 | 17,822 | 13,569 | 19,977 | 8,239 |
| Book Value Per Share 2 | 7.870 | 9.020 | 15.00 | 20.30 | 17.00 | 18.00 | 18.70 | 20.00 |
| Cash Flow per Share 2 | - | - | 13.80 | 17.00 | 0.9300 | 2.010 | 1.620 | 1.700 |
| Capex 1 | 182 | 370 | 580 | 525 | 1,378 | 1,054 | 976 | 975 |
| Capex / Sales | 2.64% | 4.51% | 3.45% | 2.65% | 16.52% | 12.36% | 11.87% | 11.36% |
| Announcement Date | 3/20/20 | 3/26/21 | 3/25/22 | 3/22/23 | 3/21/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
6
Last Close Price
15.47
USD
Average target price
14.04
USD
Spread / Average Target
-9.23%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +17.71% | 10.21B | |
| +18.52% | 28.07B | |
| +45.48% | 25.93B | |
| -14.04% | 23.32B | |
| +1.33% | 13.22B | |
| +6.62% | 11.08B | |
| +7.01% | 9.97B | |
| +54.59% | 9.94B | |
| -16.91% | 8.21B | |
| +2.61% | 8B |
- Stock Market
- Equities
- 316 Stock
- Financials Orient Overseas (International) Limited