HKEX: 8645 - Michong Metaverse (China) Holdings Group Limited

Yield per half year: +1.92%
Sector: Communication Services

Reporting Michong Metaverse (China) Holdings Group Limited

Reports

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024
Финансовый отчет link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд HK$
0.1148 0.0598 0.1656 0.6421 0.3465 0.33
Выручка, млрд HK$
0.0214 0.0366 0.0414 0.0371 0.0398 0.061 0.1317 0.1074 0.1074
Чистая прибыль, млрд HK$
0.006 0.0097 0.0086 -0.000517 -0.0026 -0.0206 0.0202 -0.0289 -0.0289
EV, млрд HK$
0.002 0.1089 0.0318 0.3038
EBIT, млрд HK$
0.006 0.0102 0.0071 0.0000 -0.000598 -0.0394 0.0216 0.0216
EBITDA, млрд HK$
0.0066 0.0109 0.0078 0.0044 0.0068 -0.01 0.0157 -0.01
Баланс стоимость, млрд HK$
0.008 0.015 0.0314 0.0545 0.0519 0.0313 0.0739 0.07 0.07
FCF, млрд HK$
0.000853 0.0041 0.000563 -0.0097 0.0011 0.006 -0.0204 -0.0046 -0.0046
Операционный денежный поток, млрд HK$
0.0043 0.0071 0.0165 0.0037 0.0039 0.031 -0.0109 0.0015 0.0015
Операционная прибыль, млрд HK$
0.006 0.0102 0.0071 0.0000 -0.000848 -0.0213 0.0218 -0.0319 -0.0319
Операционные расходы, млрд HK$
0.0029 0.0059 0.01 0.0129 0.0404 0.0823 0.1101 0.1393 0.1393
CAPEX, млрд HK$
0.0034 0.003 0.0159 0.0134 0.0028 0.0213 0.0095 0.006 0.006


Balance sheet

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд HK$
0.0014 0.004 0.0093 0.0203 0.0203 0.0277 0.022 0.0315 0.0315
Total Receivables HK$
0.0091 0.0156 0.0129 0.0118 0.028 0.0187 0.0217 0.0192 0.0192
Total Current Assets HK$
0.0145 0.0239 0.0279 0.0396 0.0435 0.1016 0.075 0.0935 0.0935
Чистые активы, млрд HK$
0.0061 0.0072 0.0082 0.0298 0.026 0.0519 0.0395 0.0395
Активы, млрд HK$
0.0206 0.0321 0.0506 0.0706 0.0698 0.0865 0.1202 0.1333 0.1333
Short Term Debt HK$
0.0023 0.0024 0.002 0.0028 0.0049 0.0049
Long Term Debt HK$
0.000682 0.000653 0.0014 0.000255 0.000231 0.0021 0.0026 0.000219 0.000219
Задолженность, млрд HK$
0.0126 0.017 0.0192 0.0162 0.0178 0.055 0.0463 0.0629 0.0629
Чистый долг, млрд HK$
0.0033 0.002 -0.0037 -0.018 -0.0264 -0.0264
Долг, млрд HK$
0.003 0.003 0.0033 0.0023 0.0016 0.0051 0.0051
Interest income HK$
0.000198 0.000379 0.000431 0.000358 0.000128 0.0001 0.000544
Расходы на обслуживание долга HK$
0.0000 0.0000 0.000431 0.000358 0.000128 0.000177 0.000129 0.000408 0.000408
Чист. проц. доходы, млрд HK$
-0.000169 -0.00033 -0.000369 -0.0001 0.0000 -0.0001 -0.000239 0.000544
Амортизация, млрд HK$
0.000553 0.000676 0.000703 0.0044
Себестоимость, млрд HK$
0.0125 0.0205 0.0243 0.0242 0.0275 0.0391 0.0629 0.083 0.083
Товарно материальные запасы HK$
0.0011 0.000395 0.000509 0.0032 0.0023 0.0067 0.0079 0.0114 0.0114


Share

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS 0.0161 0.0144 -0.0053 -0.0043 -0.0344 0.0336 -0.0401 -0.0401
Цена акции ао 0.196 0.111 0.57 0.75 0.305 0.53 0.53
Число акций ао, млн 600 487.5 600 600 600 600 720 720
FCF/акцию 0.0068 0.0012 -0.0162 0.0018 0.01 -0.034 -0.0064 -0.0064


Efficiency

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 74.99 64.4 27.47 -0.9485 -5.01 -49.6 38.31 -40.11 -40.11 7.02
ROA, % 29.28 30.16 17.03 -0.7322 -3.73 -26.41 19.5 -22.76 -22.76 4.28
ROIC, % 59.32 56.42 26.27
ROS, % 28.13 26.39 20.84 -1.39 -6.55 -33.84 15.3 -26.87 -26.87 -26.87 9.67
ROCE, % 74.87 68.24 22.52 0.0624 -1.15 -640.83 23.73 23.73
Рентаб EBITDA, % 30.66 29.81 18.82 11.84 17.1 -16.48 13.04 -16.48 22.22
Чистая рентаб, % 28.13 26.39 20.84 -1.39 -6.55 -33.84 15.3 -26.87 -26.87 9.67
Operation Margin, % 28.09 27.96 17.12 0.0916 -2.13 -34.95 16.56 -29.66 -29.66 -29.66 11.89
Доходность FCF, % 0.4903 -16.25 0.6397 0.9388 -5.89


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
13.32 -115.73 -63.63 -31.13 17.27 17.27 15.83
P/BV
3.66 1.1 3.19 29.22 4.71 5.32 5.32 1.72
P/S
2.78 1.61 4.16 15.06 2.64 3.49 3.49 1.93
P/FCF
203.94 -6.15 156.34 106.52 -16.98 -72.01 -72.01 -72.01 -15.98
E/P
0.0751 -0.0086 -0.0157 -0.0321 0.0581 -0.0874 -0.0874 -0.0874 0.05
EV/EBITDA
0.1786 13.99 7.24 26.76 4.36
EV/Ebit
935.88 14.1 14.1 14.1
EV/S
2.63 0.8571 4.98 2.83 2.83 2.83 2.22
EV/FCF
193.34 -3.27 -66.29 -66.29 -66.29 -21.94
Debt/EBITDA
0.4513 0.2754 0.4288 0.5288 0.2283 -0.82 -0.5149 -0.5149 -0.5149 1.27
Netdebt/Ebitda
0.4987 0.1786 -0.4815 -4.09 0 2.64 2.64 2.64 0.71
Debt/Ratio
0.144 0.0938 0.0659 0.0329 0.0222 0.0948 0.0386 0.0386 0.0386 0.20
Debt/Equity
0.3689 0.2003 0.1064 0.0427 0.0299 0.2808 0.1302 0.1302 0.1302 2.42
Debt/Net Income
0.4919 0.3111 0.3873 -4.5 -0.5965 -0.3981 -0.1784 -0.1784 -0.1784 3.22
Бета
5.01 -0.2673 -0.2828 -0.2828 0.79
Индекс Альтмана
2.97 0.7441 5.37 2.77 2.77 2.77 2.79


Dividends

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0005 0.0005 0.0005 0.0014
Дивиденд
0
Див доход, ао, %
0 3.88
Дивиденды / прибыль, %
8.29 5.17 5.8 -261.12 0 36.85


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 CAGR 5
ebit_margin
0.0916 -1.5 -64.64 16.36
Персонал, чел
131 128