First Time Loading...
V

Valuetronics Holdings Ltd
SGX:BN2

Watchlist Manager
Valuetronics Holdings Ltd
SGX:BN2
Watchlist
Price: 0.585 SGD Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.9B
-8%
Revenue
Growth Rates:
1 Year
-10%
3 Years
-46%
5 Years
-35%
7 Years
-4%
10 Years
-17%
155.6m
+45%
Operating Income
Growth Rates:
1 Year
+22%
3 Years
-48%
5 Years
-31%
7 Years
+12%
10 Years
+8%
147.3m
+20%
Net Income
Growth Rates:
1 Year
+28%
3 Years
-46%
5 Years
-26%
7 Years
+20%
10 Years
+20%

Earnings Waterfall
Valuetronics Holdings Ltd

Revenue
1.9B HKD
Cost of Revenue
-1.6B HKD
Gross Profit
269.4m HKD
Operating Expenses
-113.8m HKD
Operating Income
155.6m HKD
Other Expenses
-8.3m HKD
Net Income
147.3m HKD

Income Statement
Valuetronics Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023
Revenue
Revenue
2 164
N/A
2 246
+4%
2 288
+2%
2 403
+5%
2 404
+0%
2 305
-4%
2 210
-4%
2 194
-1%
2 230
+2%
2 299
+3%
2 433
+6%
2 449
+1%
2 444
0%
2 464
+1%
2 429
-1%
2 353
-3%
2 252
-4%
2 090
-7%
1 953
-7%
1 880
-4%
1 928
+3%
2 081
+8%
2 275
+9%
2 493
+10%
2 645
+6%
2 846
+8%
2 854
+0%
2 862
+0%
2 853
0%
2 794
-2%
2 829
+1%
2 779
-2%
2 776
0%
2 354
-15%
3 449
+47%
2 282
-34%
2 201
-4%
2 027
-8%
2 064
+2%
2 014
-2%
1 853
-8%
Gross Profit
Cost of Revenue
(1 837)
(1 915)
(1 967)
(2 089)
(2 096)
(2 018)
(1 940)
(1 919)
(1 944)
(1 998)
(2 107)
(2 121)
(2 118)
(2 132)
(2 098)
(2 023)
(1 927)
(1 778)
(1 655)
(1 585)
(1 625)
(1 758)
(1 933)
(2 124)
(2 254)
(2 432)
(2 439)
(2 449)
(2 437)
(2 376)
(2 399)
(2 353)
(2 349)
(1 992)
(2 901)
(1 895)
(1 857)
(1 753)
(1 802)
(1 752)
(1 584)
Gross Profit
327
N/A
332
+1%
321
-3%
313
-2%
308
-2%
287
-7%
270
-6%
275
+2%
287
+4%
301
+5%
327
+9%
328
+0%
326
-1%
332
+2%
331
0%
330
-1%
325
-2%
311
-4%
297
-4%
296
-1%
302
+2%
323
+7%
342
+6%
369
+8%
391
+6%
413
+6%
415
+0%
413
0%
415
+1%
417
+0%
430
+3%
426
-1%
426
0%
363
-15%
549
+51%
386
-30%
344
-11%
275
-20%
262
-5%
262
0%
269
+3%
Operating Income
Operating Expenses
(174)
(164)
(141)
(142)
(139)
(139)
(138)
(141)
(142)
(146)
(159)
(161)
(165)
(165)
(171)
(162)
(161)
(164)
(168)
(163)
(163)
(163)
(179)
(175)
(181)
(186)
(197)
(182)
(191)
(194)
(213)
(204)
(191)
(186)
(248)
(185)
(174)
(155)
(135)
(155)
(114)
Selling, General & Administrative
(186)
(181)
(160)
(160)
(152)
(150)
(147)
(150)
(154)
(158)
(169)
(171)
(176)
(179)
(179)
(180)
(174)
(174)
(171)
(172)
(175)
(175)
(182)
(188)
(194)
(202)
(199)
(201)
(201)
(204)
(219)
(219)
(219)
(190)
(284)
(195)
(189)
(163)
(155)
(161)
(158)
Other Operating Expenses
12
17
19
19
13
11
10
10
12
12
10
9
11
14
9
19
13
10
3
9
12
12
3
13
13
16
2
19
9
10
5
15
28
5
36
10
15
8
19
6
45
Operating Income
153
N/A
168
+10%
180
+7%
172
-5%
170
-1%
148
-13%
133
-11%
135
+1%
145
+7%
155
+7%
168
+8%
167
0%
162
-3%
166
+3%
161
-3%
168
+5%
163
-3%
147
-10%
130
-12%
133
+2%
139
+5%
159
+15%
163
+2%
195
+20%
210
+8%
228
+9%
217
-5%
231
+6%
224
-3%
223
0%
217
-3%
223
+3%
235
+5%
177
-25%
301
+70%
201
-33%
170
-16%
120
-29%
128
+6%
107
-16%
156
+45%
Pre-Tax Income
Interest Income Expense
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
0
0
(1)
(0)
(1)
(1)
6
(1)
(1)
(1)
5
(1)
(1)
(1)
9
(1)
(1)
(1)
12
(1)
(1)
(1)
20
(1)
(1)
20
(1)
9
(1)
5
(1)
24
1
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
1
0
0
0
1
0
0
0
(13)
0
0
(0)
0
(2)
(0)
1
0
2
2
Total Other Income
(0)
(0)
0
0
0
0
0
0
(1)
(1)
0
(0)
(0)
0
0
0
(0)
(0)
0
0
0
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
151
N/A
166
+10%
179
+8%
170
-5%
168
-1%
147
-13%
131
-10%
134
+2%
144
+8%
154
+7%
167
+8%
166
0%
161
-3%
165
+3%
168
+1%
167
0%
162
-3%
146
-10%
136
-7%
132
-3%
138
+5%
159
+15%
173
+9%
194
+12%
209
+8%
227
+9%
230
+1%
231
+0%
223
-3%
223
0%
224
+1%
222
-1%
234
+5%
196
-16%
300
+53%
209
-30%
169
-19%
126
-25%
127
+1%
132
+4%
158
+20%
Net Income
Tax Provision
(18)
(21)
(18)
(17)
(14)
(11)
(13)
(14)
(20)
(20)
(19)
(18)
(16)
(17)
(19)
(18)
(18)
(16)
(15)
(16)
(16)
(19)
(19)
(21)
(23)
(26)
(25)
(25)
(24)
(22)
(25)
(24)
(25)
(17)
(29)
(22)
(17)
(12)
(12)
(9)
(11)
Income from Continuing Operations
133
145
160
153
154
136
118
119
124
134
148
149
145
149
149
149
145
131
120
117
123
140
154
173
186
201
205
206
199
201
199
198
210
179
270
187
152
114
115
123
147
Net Income (Common)
120
N/A
120
0%
130
+9%
124
-5%
99
-20%
92
-7%
79
-14%
86
+10%
123
+42%
134
+9%
148
+11%
149
+0%
145
-2%
149
+3%
149
+0%
149
0%
145
-3%
131
-10%
120
-8%
117
-3%
123
+5%
140
+14%
154
+10%
173
+12%
186
+7%
201
+8%
205
+2%
206
+0%
199
-3%
201
+1%
199
-1%
198
-1%
210
+6%
179
-15%
270
+51%
187
-31%
152
-19%
114
-25%
115
+1%
123
+7%
147
+20%
EPS (Diluted)
0.3
N/A
0.3
N/A
0.32
+7%
0.31
-3%
0.24
-23%
0.22
-8%
0.19
-14%
0.21
+11%
0.31
+48%
0.34
+10%
0.37
+9%
0.37
N/A
0.36
-3%
0.36
N/A
0.36
N/A
0.36
N/A
0.35
-3%
0.32
-9%
0.29
-9%
0.28
-3%
0.29
+4%
0.33
+14%
0.36
+9%
0.4
+11%
0.43
+7%
0.47
+9%
0.48
+2%
0.48
N/A
0.46
-4%
0.46
N/A
0.46
N/A
0.46
N/A
0.48
+4%
0.41
-15%
0.62
+51%
0.43
-31%
0.35
-19%
0.26
-26%
0.27
+4%
0.29
+7%
0.35
+21%

See Also

Summary
BN2 intrinsic value, competitors valuation, and company profile.
DCF Valuation
BN2 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BN2 stock valuation using valuation multiples.
Wall Street Estimates
BN2 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BN2 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.