Allied Group Ltd EBITDA Margin dropped on 26.5 pp from 26.5% to in 2016
27/03/2017 • About Allied Group Ltd (
$373) • By InTwits
Allied Group Ltd reported FY2016 financial results today. Below you can find a comprehensive analysis of the key data driving the company's performance and stock price.
Allied Group Ltd ($373) key annual financial indicators
| mln. HKD | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|
P&L
|
|---|
| Revenue | 4,162 | 5,038 | 4,693 | 4,701 | 4,102 | -12.7% |
| Gross Profit | 3,956 | 4,755 | 4,393 | 4,333 | | -100.0% |
| SG&A | 1,542 | 1,736 | 1,507 | 1,608 | | -100.0% |
| EBITDA | 2,241 | 2,431 | 2,312 | 1,247 | | -100.0% |
| Net Income | 1,395 | 1,333 | 1,656 | 2,983 | 3,263 | 9.4% |
Balance Sheet
|
|---|
| Cash | 5,984 | 5,753 | 6,387 | 8,427 | | -100.0% |
| Short Term Debt | 4,735 | 3,284 | 4,595 | 2,653 | | -100.0% |
| Long Term Debt | 4,525 | 6,395 | 6,713 | 7,547 | | -100.0% |
Cash flow
|
|---|
| Capex | 92 | 130 | 196 | 95 | | -100.0% |
Ratios
|
|---|
| Revenue growth | 1.2% | 21.1% | -6.9% | 0.2% | -12.7% | |
| EBITDA growth | 28.7% | 8.5% | -4.9% | -46.0% | | |
| Gross Margin | 95.1% | 94.4% | 93.6% | 92.2% | | -92.2% |
| EBITDA Margin | 53.8% | 48.3% | 49.3% | 26.5% | 0.0% | -26.5% |
| Net Income Margin | 33.5% | 26.5% | 35.3% | 63.5% | 79.6% | 16.1% |
| SG&A, % of revenue | 37.1% | 34.4% | 32.1% | 34.2% | | -34.2% |
| CAPEX, % of revenue | 2.2% | 2.6% | 4.2% | 2.0% | | -2.0% |
| ROIC | 5.8% | 5.8% | 5.1% | 2.4% | | -2.4% |
| ROE | 10.2% | 8.8% | 10.0% | 16.3% | | -16.3% |
| Net Debt/EBITDA | 1.5x | 1.6x | 2.1x | 1.4x | | -1.4x |
Revenue and profitability
Allied Group Ltd's Revenue dropped on 12.7%.
Net Income marign surged on 16.1 pp from 63.5% to 79.6% in FY2016.
Appendix 1: Peers in Diversified Finan Serv
Below we provide Allied Group Ltd benchmarking against other companies in Diversified Finan Serv industry for the last 5 years. We show data for the top-5 companies by key financial metric together with the median value for all the companies in the industry.
Top companies by Revenue growth, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| China Smarter Energy Group Holdings Ltd ($1004) | | -23.1% | -87.3% | 1,860.5% | 25.3% |
| Crown International Corp Ltd ($727) | | -75.0% | 117.4% | 802.5% | -25.1% |
| Global Strategic Group Ltd ($8007) | | 2.1% | 806.3% | 681.2% | -83.2% |
| Upbest Group Ltd ($335) | | -61.8% | 24.1% | 208.1% | -63.4% |
| GF Securities Co Ltd ($1776) | | 31.8% | 75.0% | 163.9% | -35.7% |
| |
|---|
| Median (64 companies) | 11.7% | 14.9% | 27.6% | 25.3% | 5.9% |
|---|
| Allied Group Ltd ($373) | | 21.1% | -6.9% | 0.2% | -12.7% |
Top companies by Gross margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Roma Group Ltd ($8072) | | | 99.4% | 98.7% | |
| First China Financial Network Holdings Ltd ($8123) | 93.4% | | 94.5% | 97.4% | |
| China Smarter Energy Group Holdings Ltd ($1004) | 6.2% | 4.0% | 46.9% | 96.9% | 98.4% |
| Chinese Strategic Holdings Ltd ($8089) | 99.1% | 97.9% | 97.0% | 96.6% | |
| Styland Holdings Ltd ($211) | 57.7% | 75.1% | 88.2% | 91.7% | 91.4% |
| |
|---|
| Median (11 companies) | 57.7% | 72.7% | 81.8% | 89.0% | 69.9% |
|---|
| Allied Group Ltd ($373) | 95.1% | 94.4% | 93.6% | 92.2% | |
Top companies by EBITDA margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| China Smarter Energy Group Holdings Ltd ($1004) | -282.7% | -373.2% | -1,524.9% | 212.2% | 55.6% |
| China Aircraft Leasing Group Holdings Ltd ($1848) | 91.3% | 86.4% | 92.9% | 107.0% | |
| Get Nice Holdings Ltd ($64) | 2.6% | 153.4% | 92.7% | 83.9% | 84.5% |
| Hong Kong Exchanges and Clearing Ltd ($388) | 81.6% | 73.4% | 75.7% | 82.1% | 73.7% |
| Hong Kong Finance Group Co Ltd ($1273) | 76.9% | 67.5% | 65.2% | 74.8% | 70.3% |
| |
|---|
| Median (66 companies) | 18.8% | 36.2% | 47.2% | 32.4% | 49.6% |
|---|
| Allied Group Ltd ($373) | 53.8% | 48.3% | 49.3% | 26.5% | |
Top companies by CAPEX/Revenue, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| China Aircraft Leasing Group Holdings Ltd ($1848) | 351.0% | 0.1% | 33.3% | 64.6% | |
| Willie International Holdings Ltd ($273) | | 0.3% | 0.8% | 58.0% | |
| China Assurance Finance Group Ltd ($8090) | 94.7% | 68.9% | 53.3% | 51.0% | |
| AID Partners Capital Holdings Ltd ($8088) | 4.1% | 2.9% | 28.4% | 26.6% | |
| Hongkong Chinese Ltd ($655) | | | 0.1% | 25.6% | 0.1% |
| |
|---|
| Median (65 companies) | 1.9% | 1.8% | 1.1% | 1.5% | 1.5% |
|---|
| Allied Group Ltd ($373) | 2.2% | 2.6% | 4.2% | 2.0% | |
Top companies by ROIC, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Hong Kong Exchanges and Clearing Ltd ($388) | 29.1% | 20.1% | 21.5% | 29.1% | 19.3% |
| China Smarter Energy Group Holdings Ltd ($1004) | -19.4% | -23.0% | -14.0% | 22.5% | 2.1% |
| Oi Wah Pawnshop Credit Holdings Ltd ($1319) | 32.7% | 20.7% | 14.0% | 15.3% | 12.5% |
| Emperor Capital Group Ltd ($717) | 5.1% | 12.8% | 13.1% | 14.6% | 12.4% |
| Roma Group Ltd ($8072) | 19.6% | 43.7% | 107.8% | 13.3% | 9.8% |
| |
|---|
| Median (69 companies) | 3.9% | 4.0% | 4.8% | 3.6% | 4.0% |
|---|
| Allied Group Ltd ($373) | 5.8% | 5.8% | 5.1% | 2.4% | |
Top companies by Net Debt / EBITDA
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Hoifu Energy Group Ltd ($7) | | | | 62.5x | |
| South China Financial Holdings Ltd ($619) | | | | 56.9x | |
| Bright Smart Securities & Commodities Group Ltd ($1428) | 2.1x | 10.3x | 9.3x | 39.3x | 4.3x |
| Far East Horizon Ltd ($3360) | 16.9x | 21.7x | 20.0x | 20.8x | |
| Quam Ltd ($952) | 58.9x | 15.9x | 4.1x | 14.8x | -18.0x |
| |
|---|
| Median (49 companies) | -0.7x | 0.1x | -0.1x | -0.1x | 0.5x |
|---|
| Allied Group Ltd ($373) | 1.5x | 1.6x | 2.1x | 1.4x | |
