Silver Grant International Industries Ltd revenue jumped on 25.0%
27/03/2017 • About Silver Grant International Industries Ltd (
$171) • By InTwits
Silver Grant International Industries Ltd reported FY2016 financial results today. Overall the company's long term financial model is characterised by the following facts: EBITDA Margin is declining: in FY2016 vs. -37.8% in FY2015 vs. 47.8% in FY2012.
Below you can find a comprehensive analysis of the key data driving the company's performance and stock price.
Silver Grant International Industries Ltd ($171) key annual financial indicators
| mln. HKD | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|
P&L
|
|---|
| Revenue | 538.8 | 388.5 | 407.7 | 337.2 | 421.5 | 25.0% |
| Gross Profit | 61.2 | 118.1 | 123.3 | 108.2 | | -100.0% |
| SG&A | 216.1 | 235.1 | 269.5 | 297.8 | | -100.0% |
| EBITDA | 257.5 | 35.7 | -148.7 | -127.4 | | |
| Net Income | 103.8 | 65.0 | 109.4 | -65.8 | -35.1 | |
Balance Sheet
|
|---|
| Cash | 747.6 | 669.8 | 1,685.6 | 459.7 | | -100.0% |
| Short Term Debt | 451.6 | 856.9 | 1,148.4 | 1,414.6 | | -100.0% |
| Long Term Debt | 973.0 | 1,179.9 | 1,471.8 | 1,236.3 | | -100.0% |
Cash flow
|
|---|
| Capex | 724.6 | 750.2 | 832.1 | 946.8 | | -100.0% |
Ratios
|
|---|
| Revenue growth | 31.6% | -27.9% | 5.0% | -17.3% | 25.0% | |
| EBITDA growth | -5.0% | -86.1% | -516.2% | -14.3% | | |
| Gross Margin | 11.4% | 30.4% | 30.3% | 32.1% | | -32.1% |
| EBITDA Margin | 47.8% | 9.2% | -36.5% | -37.8% | 0.0% | 37.8% |
| Net Income Margin | 19.3% | 16.7% | 26.8% | -19.5% | -8.3% | 11.2% |
| SG&A, % of revenue | 40.1% | 60.5% | 66.1% | 88.3% | | -88.3% |
| CAPEX, % of revenue | 134.5% | 193.1% | 204.1% | 280.7% | | -280.7% |
| ROIC | 2.3% | -0.1% | -1.9% | -1.7% | | 1.7% |
| ROE | 1.4% | 0.9% | 1.5% | -0.9% | | 0.9% |
| Net Debt/EBITDA | 2.6x | 38.3x | | | | 0.0x |
Revenue and profitability
The company's Revenue jumped on 25.0%.
Net Income marign surged on 11.2 pp from -19.5% to -8.3% in FY2016.
Appendix 1: Peers in Real Estate
Below we provide Silver Grant International Industries Ltd benchmarking against other companies in Real Estate 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 |
|---|
| Guangdong Land Holdings Ltd ($124) | | | | 24,971.2% | 27.3% |
| GR Properties Ltd ($108) | 21.6% | -82.9% | 14.6% | 1,203.6% | |
| Wanda Hotel Development Co Ltd ($169) | | -51.4% | -86.2% | 1,071.2% | -82.8% |
| Henderson Investment Ltd ($97) | | | | 737.1% | -0.9% |
| ITC Properties Group Ltd ($199) | | -95.2% | 75.7% | 678.6% | 206.4% |
| |
|---|
| Median (180 companies) | 17.5% | 14.0% | 5.2% | 4.3% | 9.9% |
|---|
| Silver Grant International Industries Ltd ($171) | | -27.9% | 5.0% | -17.3% | 25.0% |
Top companies by Gross margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Renhe Commercial Holdings Co Ltd ($1387) | 79.0% | 95.2% | 97.9% | 99.9% | |
| Tern Properties Co Ltd ($277) | 96.7% | 98.4% | 98.4% | 98.7% | 98.8% |
| YT Realty Group Ltd ($75) | 94.4% | 96.6% | 96.7% | 97.6% | |
| Wah Ha Realty Co Ltd ($278) | 96.3% | 96.0% | 93.2% | 95.9% | 92.9% |
| Soundwill Holdings Ltd ($878) | 53.1% | 74.5% | 46.9% | 95.7% | |
| |
|---|
| Median (161 companies) | 41.9% | 41.9% | 39.2% | 38.2% | 42.2% |
|---|
| Silver Grant International Industries Ltd ($171) | 11.4% | 30.4% | 30.3% | 32.1% | |
Top companies by EBITDA margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Chinese Estates Holdings Ltd ($127) | 356.2% | 91.6% | 195.5% | 397.4% | 56.8% |
| Zall Development Group Ltd ($2098) | 105.3% | 133.1% | 143.2% | 213.9% | |
| SOHO China Ltd ($410) | 113.6% | 80.8% | 104.0% | 201.9% | 175.0% |
| Beijing Properties Holdings Ltd ($925) | -606.3% | 2,162.6% | 224.3% | 186.5% | |
| Swire Properties Ltd ($1972) | 154.5% | 114.6% | 73.2% | 100.3% | 105.1% |
| |
|---|
| Median (180 companies) | 28.9% | 28.5% | 27.3% | 23.4% | 29.2% |
|---|
| Silver Grant International Industries Ltd ($171) | 47.8% | 9.2% | -36.5% | -37.8% | |
Top companies by CAPEX/Revenue, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| LT Commercial Real Estate Ltd ($112) | 0.0% | 18.0% | 27,965.5% | 4,834.8% | |
| China Oceanwide Holdings Ltd ($715) | 0.8% | 0.3% | 2.0% | 880.6% | |
| Madex International Holdings Ltd ($231) | 174.5% | 519.7% | 205.3% | 350.6% | |
| Pacific Century Premium Developments Ltd ($432) | 2.9% | 323.1% | 351.2% | 340.6% | 570.7% |
| Hon Kwok Land Investment Co Ltd ($160) | 20.6% | 157.3% | 144.5% | 296.3% | 28.1% |
| |
|---|
| Median (179 companies) | 5.5% | 6.1% | 4.7% | 3.2% | 3.8% |
|---|
| Silver Grant International Industries Ltd ($171) | 134.5% | 193.1% | 204.1% | 280.7% | |
Top companies by ROIC, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Hydoo International Holding Ltd ($1396) | 44.3% | 62.0% | 12.9% | 16.6% | |
| Gemdale Properties & Investment Corp Ltd ($535) | 15.3% | 19.6% | 10.8% | 15.9% | 17.9% |
| China Overseas Land & Investment Ltd ($688) | | 15.1% | 18.5% | 15.4% | 13.0% |
| Colour Life Services Group Co Ltd ($1778) | 44.2% | 47.9% | 29.3% | 14.5% | 13.1% |
| Dalian Wanda Commercial Properties Co Ltd ($3699) | 26.8% | 19.6% | 12.3% | 14.4% | |
| |
|---|
| Median (182 companies) | 4.2% | 4.2% | 4.2% | 2.5% | 3.4% |
|---|
| Silver Grant International Industries Ltd ($171) | 2.3% | -0.1% | -1.9% | -1.7% | |
Top companies by Net Debt / EBITDA
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Shui On Land Ltd ($272) | 22.1x | 13.2x | 17.1x | 54.2x | 7.3x |
| Beijing Capital Land Ltd ($2868) | 7.1x | 4.6x | 11.7x | 49.1x | 37.0x |
| Talent Property Group Ltd ($760) | | | | 43.0x | |
| Mingfa Group International Co Ltd ($846) | 2.5x | 3.0x | 6.3x | 42.9x | |
| Sunshine 100 China Holdings Ltd ($2608) | 9.9x | 12.4x | 12.9x | 42.3x | |
| |
|---|
| Median (138 companies) | 2.4x | 2.7x | 3.0x | 3.3x | 2.7x |
|---|
