Stock 9918 WISE ALLY INTERNATIONAL HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wise Ally International Holdings Limited

Equities

9918

KYG9722H1112

Electronic Equipment & Parts

Market Closed - Hong Kong S.E.
Other stock markets
 04:09:05 2024-06-07 am EDT 		5-day change 1st Jan Change
0.6 HKD +7.14% Intraday chart for Wise Ally International Holdings Limited -4.76% +15.38%
Apr. 24 Wise Ally International Holdings Limited Recommends No Final Dividend for the Year Ended December 31, 2023 CI
Mar. 26 Wise Ally International Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 182 192 95 52
Enterprise Value (EV) 1 247.6 267.2 165.8 156.5
P/E ratio 125 x 9.54 x 6.28 x 41.8 x
Yield 5.49% 2.6% 5.26% -
Capitalization / Revenue 0.22 x 0.18 x 0.07 x 0.04 x
EV / Revenue 0.3 x 0.26 x 0.12 x 0.13 x
EV / EBITDA 5.76 x 3.94 x 2.92 x 2.38 x
EV / FCF 6.37 x 28.6 x 2.96 x 3.05 x
FCF Yield 15.7% 3.5% 33.8% 32.7%
Price to Book 1.32 x 1.26 x 0.61 x 0.35 x
Nbr of stocks (in thousands) 100,000 100,000 100,000 100,000
Reference price 2 1.820 1.920 0.9500 0.5200
Announcement Date 4/27/21 4/28/22 4/27/23 4/24/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,257 980.8 819.5 1,047 1,336 1,227
EBITDA 1 127 94.28 43 67.82 56.8 65.81
EBIT 1 110.5 76.87 24.52 49.72 38.03 48.48
Operating Margin 8.79% 7.84% 2.99% 4.75% 2.85% 3.95%
Earnings before Tax (EBT) 1 96.16 43.96 3.495 27.45 19.31 5.485
Net income 1 77.02 33.39 1.451 20.12 15.13 1.245
Net margin 6.13% 3.4% 0.18% 1.92% 1.13% 0.1%
EPS - 0.4452 0.0146 0.2012 0.1513 0.0124
Free Cash Flow 1 -132.2 335.1 38.84 9.359 56.11 51.26
FCF margin -10.51% 34.17% 4.74% 0.89% 4.2% 4.18%
FCF Conversion (EBITDA) - 355.49% 90.34% 13.8% 98.78% 77.9%
FCF Conversion (Net income) - 1,003.7% 2,676.92% 46.51% 370.73% 4,117.43%
Dividend per Share - 0.2000 0.1000 0.0500 0.0500 -
Announcement Date 12/24/19 4/27/20 4/27/21 4/28/22 4/27/23 4/24/24
1HKD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 411 176 65.6 75.2 70.8 105
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.234 x 1.865 x 1.525 x 1.109 x 1.247 x 1.588 x
Free Cash Flow 1 -132 335 38.8 9.36 56.1 51.3
ROE (net income / shareholders' equity) 86.4% 37.8% 1.53% 13.9% 9.8% 0.81%
ROA (Net income/ Total Assets) 7.57% 6.18% 2.26% 3.78% 2.54% 3.12%
Assets 1 1,017 540.5 64.25 531.8 596.8 39.92
Book Value Per Share - 0.7000 1.380 1.530 1.560 1.500
Cash Flow per Share - 1.850 2.340 2.070 2.100 2.750
Capex 1 22.6 16.3 18.3 16.7 14.1 13.4
Capex / Sales 1.79% 1.66% 2.23% 1.6% 1.05% 1.09%
Announcement Date 12/24/19 4/27/20 4/27/21 4/28/22 4/27/23 4/24/24
1HKD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electronic Equipment & Parts

1st Jan change Capi.
WISE ALLY INTERNATIONAL HOLDINGS LIMITED Stock Wise Ally International Holdings Limited
+15.38% 7.17M
KEYENCE CORPORATION Stock Keyence Corporation
+12.11% 108B
HEXAGON AB Stock Hexagon AB
-2.60% 30.21B
BOE TECHNOLOGY GROUP COMPANY LIMITED Stock BOE Technology Group Company Limited
+6.15% 20.81B
TELEDYNE TECHNOLOGIES INCORPORATED Stock Teledyne Technologies Incorporated
-12.82% 18.64B
KYOCERA CORPORATION Stock Kyocera Corporation
-11.98% 16.4B
ZEBRA TECHNOLOGIES CORPORATION Stock Zebra Technologies Corporation
+10.06% 15.81B
FLEX LTD. Stock Flex Ltd.
+4.96% 12.96B
HALMA PLC Stock Halma plc
+0.53% 11.17B
MINEBEAMITSUMI INC. Stock MinebeaMitsumi Inc.
+11.78% 8.42B
Other Electronic Equipment & Parts
  1. Stock Market
  2. Equities
  3. 9918 Stock
  4. Financials Wise Ally International Holdings Limited