Combine Will International Holdings Limited (N0Z.SI)
Full history for every metric is available with a Kvantra account
Combine Will International Holdings Limited (N0Z.SI)
No price history available.
Key financial summary
Financials in HKD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | HKD m | 170 | 197 | 1,341 | 1,113 | 1,471 | 1,836 | 1,680 | - |
| Operating profit | HKD m | 60 | 77 | ||||||
| Net profit | HKD m | 31 | 41 | 43 | 43 | 46 | 38 | 38 | - |
| EPS reported | HKD | 1.15 | 1.20 | ||||||
| Operating cashflow per share | HKD | -2.36 | -1.00 | ||||||
| Capex per share | HKD | 4.38 | 3.29 | ||||||
| FCF per share | HKD | -6.74 | -4.29 | ||||||
| Free cash flow | HKD m | -218 | -258 | ||||||
| Net debt | HKD m | 481 | 547 | ||||||
| Book value equity | HKD m | 789 | 800 | ||||||
| Book value per share | HKD | 24.41 | 24.75 | ||||||
| Number of shares | m | 32.33 | 32.33 | ||||||
| DPS (TTM paid) | HKD | 0.08 | 0.31 |
Financial summary
Financials in HKD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 6.63 | 6.32 | ||||||
| P/B LTM | x | 0.31 | 0.31 | ||||||
| P/S LTM | x | 0.13 | 0.15 | ||||||
| P/FCF LTM | x | -1.13 | -0.95 | ||||||
| EV/EBITDA LTM | x | 4.47 | 4.49 | ||||||
| EV/Sales LTM | x | 0.43 | 0.43 | ||||||
| Earnings Yield LTM | % | +15.08% | +15.82% | ||||||
| FCF Yield | % | -88.38% | -104.76% | ||||||
| Quality | |||||||||
| ROE | % | +4.77% | +4.78% | ||||||
| ROIC | % | +3.20% | +4.13% | ||||||
| Operating margin | % | +3.26% | +4.27% | ||||||
| Gross margin | % | +10.43% | +10.51% | ||||||
| FCF/Sales | % | -11.86% | -7.66% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -18.44% | -14.89% | ||||||
| Sales Growth YoY | % | +24.81% | +14.19% | ||||||
| Net Income Growth YoY | % | -17.64% | -16.19% | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | -34.66% | -16.52% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +1.03% | 0.00% | ||||||
| Dividend Growth | % | -74.24% | +0.83% | ||||||
| Payout Ratio | % | +6.82% | +6.67% | ||||||
| FCF/Debt | x | -0.34 | -0.41 | ||||||
| Net Debt/EBITDA | x | 3.06 | 3.42 | ||||||
| EBIT/Net interest | x | 2.04 | 6.11 | ||||||
| Net debt/market cap | % | +2.57% | +2.63% | ||||||
| Net debt/Equity | x | 0.61 | 0.68 | ||||||
| Gross debt/equity | x | 0.80 | 0.79 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
As an investment holding company, Combine Will International Holdings Limited conducts global operations as an original design manufacturer (ODM), original equipment manufacturer (OEM), and a supplier of corporate promotional merchandise, toys, and various consumer products. The firm's activities also include the production and distribution of plastic toys, die-cast components, and electronic parts. Established in 1992, its headquarters are located in Tai Po, Hong Kong, and it functions as a subsidiary of Raffles Nominees (Pte.) Ltd.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Combine Will International Holdings Limited (N0Z.SI)
No price history available.
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
As an investment holding company, Combine Will International Holdings Limited conducts global operations as an original design manufacturer (ODM), original equipment manufacturer (OEM), and a supplier of corporate promotional merchandise, toys, and various consumer products. The firm's activities also include the production and distribution of plastic toys, die-cast components, and electronic parts. Established in 1992, its headquarters are located in Tai Po, Hong Kong, and it functions as a subsidiary of Raffles Nominees (Pte.) Ltd.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free