Loading...
XHKG0938
Market cap74mUSD
Dec 18, Last price  
0.89HKD
Name

Man Sang International Ltd

Chart & Performance

D1W1MN
XHKG:0938 chart
P/E
—
P/S
4.55
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
11.17%
Rev. gr., 5y
-4.16%
Revenues
127m
-7.60%
412,262,000378,297,000398,279,000640,493,000359,734,000339,379,000401,854,000370,236,000461,185,000351,380,00073,368,000190,698,000194,197,00023,188,000156,721,000124,853,000158,729,000116,656,000137,137,000126,710,000
Net income
-552m
L+14.27%
71,513,00042,980,00059,951,000403,629,000-72,336,00013,365,00054,753,00056,024,00064,267,00068,463,00010,979,00051,192,000-121,926,000-92,650,000-129,323,000-190,842,000-521,821,000-371,735,000-482,922,000-551,828,000
CFO
-46m
L+1,640.82%
91,105,00060,257,00067,688,000332,436,00061,443,000111,665,00092,192,0009,689,00030,384,00011,191,000-66,148,00040,830,000108,074,000-90,962,00011,851,00062,313,000-98,357,000-93,908,000-2,636,000-45,888,000
Dividend
Aug 22, 20130.02 HKD/sh

Profile

Man Sang International Limited, an investment holding company, engages in the development, leasing, and sale of properties in the People's Republic of China. The company sells residential apartments; and leases serviced apartments and shopping mall. It also provides property management, as well as renovation and decoration services. In addition, Man Sang International Limited operates hotel in Japan. The company is based in Chai Wan, Hong Kong. Man Sang International Limited is a subsidiary of China DaDi Group Limited.
URL
http://www.msil.com.hk/
IPO date
Sep 26, 1997
Employees
357
Domiciled in
HK
Incorporated in
BM

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
126,710
-7.60%
137,137
17.56%
116,656
-26.51%
Cost of revenue
179,631
207,311
221,715
Unusual Expense (Income)
NOPBT
(52,921)
(70,174)
(105,059)
NOPBT Margin
Operating Taxes
5,508
2,054
366
Tax Rate
NOPAT
(58,429)
(72,228)
(105,425)
Net income
(551,828)
14.27%
(482,922)
29.91%
(371,735)
-28.76%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,382,763
125,308
49,785
Long-term debt
1,480,116
2,747,548
2,778,185
Deferred revenue
2,728,009
2,771,719
Other long-term liabilities
(2,728,009)
(2,754,550)
Net debt
2,843,835
2,839,987
2,793,459
Cash flow
Cash from operating activities
(45,888)
(2,636)
(93,908)
CAPEX
(168)
(3,633)
(3,490)
Cash from investing activities
(3,364)
(9,394)
(10,193)
Cash from financing activities
44,324
17,626
(29,613)
FCF
(479,033)
444,202
(141,776)
Balance
Cash
19,044
32,869
31,770
Long term investments
2,741
Excess cash
12,708
26,012
28,678
Stockholders' equity
(1,756,071)
(1,135,215)
(458,840)
Invested Capital
3,690,192
3,448,225
3,321,164
ROIC
ROCE
EV
Common stock shares outstanding
647,199
647,199
538,240
Price
Market cap
EV
EBITDA
(25,828)
(30,570)
(61,065)
EV/EBITDA
Interest
137,224
167,920
185,602
Interest/NOPBT