Stock 1523 PLOVER BAY TECHNOLOGIES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Plover Bay Technologies Limited

Equities

1523

KYG713321035

Communications & Networking

Market Closed - Hong Kong S.E.
Other stock markets
 04:09:00 2024-05-03 am EDT 		5-day change 1st Jan Change
2.88 HKD +1.41% Intraday chart for Plover Bay Technologies Limited +0.70% +39.13%
Apr. 23 Plover Bay Technologies Limited commences an Equity Buyback Plan for 109,897,300 shares, representing 10% of its issued share capital, under the authorization approved on April 21, 2023. CI
Feb. 29 Plover Bay Technologies Limited Announces Special Dividend for the Year Ended 31 December 2023, Payable on 28 March 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 150.5 127.2 559.7 281.1 291.7 405.7 - -
Enterprise Value (EV) 1 150.5 127.2 559.7 281.1 291.7 405.7 405.7 405.7
P/E ratio - - 38.6 x 12.4 x 10.4 x 12.5 x 10.8 x 9.5 x
Yield 9.92% 10.1% 3.39% - - 6.78% 7.82% 8.9%
Capitalization / Revenue 3.28 x 2.41 x 7.55 x 3.24 x - 3.78 x 3.39 x 3.09 x
EV / Revenue 3.28 x 2.41 x 7.55 x 3.24 x - 3.78 x 3.39 x 3.09 x
EV / EBITDA 9,323,044 x 6,896,528 x 20,570,816 x 9,548,953 x - - - -
EV / FCF 9.79 x 8.57 x 32.1 x - - 12.1 x 10.8 x 9.97 x
FCF Yield 10.2% 11.7% 3.11% - - 8.23% 9.24% 10%
Price to Book 5.69 x 4.56 x 14 x - - 7.37 x 6.14 x 6.14 x
Nbr of stocks (in thousands) 1,046,792 1,071,728 1,090,811 1,097,523 1,100,494 1,100,444 - -
Reference price 2 0.1438 0.1187 0.5131 0.2561 0.2651 0.3687 0.3687 0.3687
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 45.91 52.82 74.13 86.76 - 107.5 119.6 131.4
EBITDA 16.14 18.44 27.21 29.44 - - - -
EBIT 1 14.09 16.1 24.78 26.62 - 39 44.9 51.08
Operating Margin 30.69% 30.49% 33.42% 30.69% - 36.29% 37.52% 38.89%
Earnings before Tax (EBT) 1 13.99 16.04 24.73 26.38 - 38.7 44.6 50.78
Net income 1 12.09 14.23 21.2 22.66 28.1 32.5 37.46 42.66
Net margin 26.33% 26.94% 28.6% 26.12% - 30.25% 31.31% 32.47%
EPS 2 - - 0.0133 0.0206 0.0255 0.0295 0.0340 0.0388
Free Cash Flow 1 15.37 14.84 17.43 - - 33.39 37.5 40.69
FCF margin 33.48% 28.09% 23.51% - - 31.08% 31.34% 30.97%
FCF Conversion (EBITDA) 95.22% 80.46% 64.05% - - - - -
FCF Conversion (Net income) 127.15% 104.27% 82.2% - - 102.73% 100.1% 95.38%
Dividend per Share 2 0.0143 0.0119 0.0174 - - 0.0250 0.0288 0.0328
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/29/24 - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 15.4 14.8 17.4 - - 33.4 37.5 40.7
ROE (net income / shareholders' equity) 36.2% 40.7% 55.8% - - 62.7% 65.3% 65.1%
ROA (Net income/ Total Assets) 25.4% 26% 32.4% - - 37.4% 40.4% 42.2%
Assets 1 47.69 54.69 65.53 - - 86.91 92.73 101.1
Book Value Per Share 2 0.0300 0.0300 0.0400 - - 0.0500 0.0600 0.0600
Cash Flow per Share - - - - - - - -
Capex 1 1.22 1 1.49 - - 6.17 8.23 11
Capex / Sales 2.66% 1.9% 2.01% - - 5.74% 6.88% 8.35%
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/29/24 - - -
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

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.3687 USD
Average target price
0.479 USD
Spread / Average Target
+29.92%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Network Equipment

1st Jan change Capi.
PLOVER BAY TECHNOLOGIES LIMITED Stock Plover Bay Technologies Limited
+39.13% 406M
ACCTON TECHNOLOGY CORPORATION Stock Accton Technology Corporation
-15.39% 7.65B
CICT MOBILE COMMUNICATION TECHNOLOGY CO., LTD. Stock CICT Mobile Communication Technology Co., Ltd.
-17.48% 2.81B
WILLFAR INFORMATION TECHNOLOGY CO., LTD. Stock Willfar Information Technology Co., Ltd.
+20.30% 2.34B
EXTREME NETWORKS, INC. Stock Extreme Networks, Inc.
-36.51% 1.46B
FUJIAN STAR-NET COMMUNICATION CO., LTD. Stock Fujian Star-net Communication Co., LTD.
-15.33% 1.25B
ARCADYAN TECHNOLOGY CORPORATION Stock Arcadyan Technology Corporation
+0.29% 1.17B
SERCOMM CORPORATION Stock Sercomm Corporation
-9.67% 1.11B
SHENZHEN PHOENIX TELECOM TECHNOLOGY CO.,LTD. Stock Shenzhen Phoenix Telecom Technology Co.,Ltd.
-15.55% 746M
GHT CO.,LTD Stock GHT Co.,Ltd
+42.02% 653M
Network Equipment
  1. Stock Market
  2. Equities
  3. 1523 Stock
  4. Financials Plover Bay Technologies Limited