Evershine Group Holdings Ltd revenue surged on 83.6%
26/03/2017 • About Evershine Group Holdings Ltd (
$8022) • By InTwits
Evershine Group Holdings Ltd reported FY2016 financial results today. Overall the company's long term financial model is characterised by the following facts:
- EBITDA Margin is relatively stable: in FY2016 vs. -24.4% in FY2015 vs. -9.7% in FY2012
- Evershine Group Holdings Ltd spends a lot for Stock Based Compensation (SBC): average SBC/Revenue for FY2012-FY2016 is 0.0%. Average EBITDA Margin for the same period was -15.9%0
Below you can find a comprehensive analysis of the key data driving the company's performance and stock price.
Evershine Group Holdings Ltd ($8022) key annual financial indicators
| mln. HKD | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|
P&L
|
|---|
| Revenue | 23.2 | 32.7 | 45.8 | 73.8 | 135.5 | 83.6% |
| Gross Profit | 4.3 | 3.1 | 3.4 | 4.0 | | -100.0% |
| SG&A | | 31.9 | 20.2 | 34.2 | | -100.0% |
| EBITDA | -2.3 | -14.6 | -14.6 | -18.0 | | |
| Net Income | -46.2 | -50.6 | -19.9 | -12.0 | -68.4 | |
Balance Sheet
|
|---|
| Cash | 4.5 | 5.0 | 7.2 | 40.2 | | -100.0% |
| Short Term Debt | 122.6 | 0.1 | 45.0 | 29.2 | | -100.0% |
| Long Term Debt | 27.9 | 0.0 | 0.0 | 38.5 | | -100.0% |
Cash flow
|
|---|
| Capex | 2.7 | 0.5 | 0.0 | 0.4 | | -100.0% |
Ratios
|
|---|
| Revenue growth | -4.1% | 41.0% | 40.0% | 61.1% | 83.6% | |
| EBITDA growth | -78.9% | 548.3% | -0.2% | 23.7% | | |
| Gross Margin | 18.7% | 9.6% | 7.4% | 5.4% | | -5.4% |
| EBITDA Margin | -9.7% | -44.6% | -31.8% | -24.4% | 0.0% | 24.4% |
| Net Income Margin | -199.2% | -154.7% | -43.5% | -16.3% | -50.5% | -34.3% |
| SG&A, % of revenue | | 97.5% | 44.2% | 46.4% | | -46.4% |
| CAPEX, % of revenue | 11.6% | 1.6% | 0.1% | 0.5% | | -0.5% |
| ROIC | -10.5% | -16.4% | -21.0% | -16.2% | | 16.2% |
| ROE | | | -30.0% | -9.1% | | 9.1% |
Revenue and profitability
Evershine Group Holdings Ltd's Revenue surged on 83.6%.
Net Income marign dropped on 34.3 pp from -16.3% to -50.5% in FY2016.
Appendix 1: Peers in Holding Companies-Divers
Below you can find Evershine Group Holdings Ltd benchmarking vs. other companies in Holding Companies-Divers industry. It's shown for the period of 5 years for the key financial metrics. Each table has median value for all the companies in the industry together with individual financial data of the top-5 companies in the industry by particular financial metric.
Top companies by Revenue growth, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Beijing Development HK Ltd ($154) | 12.5% | | | 1,048.9% | |
| Kong Sun Holdings Ltd ($295) | | 5.1% | 7,067.0% | 231.2% | -67.7% |
| CIAM Group Ltd ($378) | -62.2% | 47.9% | -40.0% | 211.5% | |
| Melco International Development Ltd ($200) | 16.5% | 21.7% | 3.0% | 134.9% | |
| New Century Group Hong Kong Ltd ($234) | | 326.7% | -70.3% | 118.2% | -78.2% |
| |
|---|
| Median (45 companies) | 14.5% | 4.9% | 12.6% | 6.1% | -0.4% |
|---|
| Evershine Group Holdings Ltd ($8022) | | 41.0% | 40.0% | 61.1% | 83.6% |
Top companies by Gross margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| New Century Group Hong Kong Ltd ($234) | 27.3% | 85.2% | 82.8% | 91.5% | 43.4% |
| Melco International Development Ltd ($200) | 63.1% | 52.9% | 54.5% | 79.4% | |
| CIAM Group Ltd ($378) | | | | 75.8% | |
| Emperor International Holdings Ltd ($163) | 71.3% | 64.9% | 79.2% | 75.3% | 55.3% |
| Heng Fai Enterprises Ltd ($185) | 89.0% | 89.5% | 58.3% | 74.7% | |
| |
|---|
| Median (39 companies) | 33.4% | 36.0% | 34.4% | 37.5% | 35.3% |
|---|
| Evershine Group Holdings Ltd ($8022) | 18.7% | 9.6% | 7.4% | 5.4% | |
Top companies by EBITDA margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| New Century Group Hong Kong Ltd ($234) | -5.5% | 78.8% | 58.3% | 85.0% | 33.8% |
| Emperor International Holdings Ltd ($163) | 180.7% | 131.8% | 100.6% | 73.9% | -20.1% |
| Pioneer Global Group Ltd ($224) | -0.5% | -9.9% | -11.6% | 64.3% | 66.8% |
| C C Land Holdings Ltd ($1224) | 27.0% | 23.6% | 24.6% | 55.7% | |
| China Merchants Holdings International Co Ltd ($144) | 56.4% | 50.8% | 45.2% | 55.7% | |
| |
|---|
| Median (45 companies) | 3.3% | 3.8% | 9.3% | 6.8% | 9.1% |
|---|
| Evershine Group Holdings Ltd ($8022) | -9.7% | -44.6% | -31.8% | -24.4% | |
Top companies by CAPEX/Revenue, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Heng Fai Enterprises Ltd ($185) | 4.8% | 77.1% | 310.0% | 458.1% | |
| Chinney Investments Ltd ($216) | 17.5% | 103.4% | 111.3% | 230.9% | 26.6% |
| China Investments Holdings Ltd ($132) | 4.8% | 81.9% | 382.2% | 222.5% | |
| Goldin Properties Holdings Ltd ($283) | 2,178.4% | 1,190.0% | 50.1% | 202.4% | 128.8% |
| Carnival Group International Holdings Ltd ($996) | | 137.9% | 61.0% | 133.3% | |
| |
|---|
| Median (45 companies) | 2.5% | 3.8% | 6.1% | 9.2% | 9.0% |
|---|
| Evershine Group Holdings Ltd ($8022) | 11.6% | 1.6% | 0.1% | 0.5% | |
Top companies by ROIC, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Fulum Group Holdings Ltd ($1443) | | 116.3% | 55.5% | 29.8% | 12.9% |
| C C Land Holdings Ltd ($1224) | 7.4% | 5.3% | 7.9% | 15.0% | |
| Chinney Alliance Group Ltd ($385) | 6.4% | 8.1% | 13.6% | 15.0% | |
| Niraku GC Holdings Inc ($1245) | | 19.0% | 18.8% | 13.1% | 2.7% |
| Top Spring International Holdings Ltd ($3688) | 15.6% | 6.9% | 7.3% | 8.0% | |
| |
|---|
| Median (45 companies) | 0.1% | 0.6% | 1.2% | 0.3% | 2.1% |
|---|
| Evershine Group Holdings Ltd ($8022) | -10.5% | -16.4% | -21.0% | -16.2% | |
Top companies by Net Debt / EBITDA
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Chinney Investments Ltd ($216) | 10.3x | 63.7x | 48.6x | 93.7x | 13.5x |
| Carnival Group International Holdings Ltd ($996) | | | 23.7x | 92.3x | |
| Multifield International Holdings Ltd ($898) | 3.2x | 7.3x | 3.0x | 55.9x | |
| Kong Sun Holdings Ltd ($295) | | | -23.0x | 34.0x | |
| CIAM Group Ltd ($378) | | | | 32.6x | |
| |
|---|
| Median (27 companies) | 2.4x | 2.7x | 2.8x | 2.8x | 2.8x |
|---|
