Symbols / MB $5.80 -4.92% MasterBeef Group

Consumer Cyclical • Restaurants • Hong Kong • NCM
MB Chart
About

MasterBeef Group, through its subsidiaries, engages in the operation of Taiwanese hotpot, barbecue restaurants, and gelato shops in Hong Kong. It operates its restaurants under the Master Beef and Anping Grill brands. The company was founded in 2019 and is headquartered in Kwai Chung, Hong Kong. MasterBeef Group is a subsidiary of Galaxy Shine Company Limited.

Fundamentals
Scroll to Statements
Sector Consumer Cyclical Industry Restaurants Market Cap 99.50M
Enterprise Value 135.29M Income -39.13M Sales 490.25M
Book/sh 0.51 Cash/sh 10.60 Dividend Yield —
Payout 0.00% Employees 363 IPO —
P/E — Forward P/E — PEG —
P/S 0.20 P/B 11.45 P/C —
EV/EBITDA 7.32 EV/Sales 0.28 Quick Ratio 1.44
Current Ratio 1.59 Debt/Eq 319.28 LT Debt/Eq —
EPS (ttm) -0.31 EPS next Y — EPS Growth —
Revenue Growth -5.60% Earnings — ROA -2.79%
ROE -75.28% ROIC — Gross Margin 29.50%
Oper. Margin -9.29% Profit Margin -7.98% Shs Outstand 17.16M
Shs Float 4.69M Short Float 0.21% Short Ratio 0.23
Short Interest — 52W High 16.40 52W Low 2.73
Beta — Avg Volume 46.21K Volume 1.27K
Target Price — Recom None Prev Close $6.10
Price $5.80 Change -4.92%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$5.80
Latest analyst target
3. DCF / Fair value
$16.99
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$5.80
Low
—
High
—
Mean
—
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2019-02-12 MANSBACH MICHAEL JOSEPH President — 961 $30.30 $29,121
2019-02-01 WHITE BRETT T Chief Operating Officer — 49,315 $0.00 $0
2019-02-01 WHITE BRETT T Chief Operating Officer — 10,000 $36.41 $364,080
2019-02-01 WHITE BRETT T Chief Operating Officer — 10,000 — —
2019-02-01 MANSBACH MICHAEL JOSEPH President — 41,095 $0.00 $0
2019-02-01 STOLLMEYER RICHARD LEE Chief Executive Officer — 95,890 $0.00 $0
2019-02-01 BAKER MARK ANDREW Officer — 49,315 $0.00 $0
2019-01-02 WHITE BRETT T Chief Operating Officer — 10,000 $36.38 $363,770
2019-01-02 WHITE BRETT T Chief Operating Officer — 10,000 — —
2018-12-31 LIAW ERIC Director — 271 $36.40 $9,864
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2024-12-31 2023-12-31 2022-12-31
Total Revenue
503.98
-5.32%
532.29
+16.55%
456.69
Operating Revenue
503.98
-5.32%
532.29
+16.55%
456.69
Cost Of Revenue
332.50
-5.49%
351.80
+20.94%
290.89
Reconciled Cost Of Revenue
332.50
-5.49%
351.80
+20.94%
290.89
Gross Profit
171.48
-4.99%
180.49
+8.86%
165.80
Operating Expense
177.28
+0.46%
176.47
+44.20%
122.38
Research And Development
5.93
-18.28%
7.26
+15.62%
6.28
Selling General And Administration
55.13
-0.86%
55.61
+52.78%
36.40
Selling And Marketing Expense
—
—
6.28
General And Administrative Expense
55.13
-0.86%
55.61
+52.78%
36.40
Salaries And Wages
—
161.57
+24.46%
129.82
Other Gand A
29.20
+2.52%
28.48
+67.40%
17.01
Other Operating Expenses
37.62
+28.20%
29.35
+163.47%
11.14
Total Expenses
509.78
-3.50%
528.27
+27.83%
413.27
Operating Income
-5.80
-244.51%
4.01
-90.75%
43.42
EBITDA
124.41
+88.71%
65.92
-42.15%
113.97
Normalized EBITDA
75.29
-15.82%
89.44
-21.38%
113.77
Reconciled Depreciation
78.60
-6.72%
84.26
+22.88%
68.57
EBIT
45.80
+349.77%
-18.34
-140.40%
45.39
Total Unusual Items
49.12
+308.85%
-23.52
-12177.58%
0.19
Total Unusual Items Excluding Goodwill
49.12
+308.85%
-23.52
-12177.58%
0.19
Special Income Charges
49.12
+308.60%
-23.55
0.00
Impairment Of Capital Assets
9.56
-59.39%
23.55
0.00
Write Off
—
0.00
0.00
Net Income
32.90
+187.86%
-37.45
-212.08%
33.41
Pretax Income
35.61
+219.56%
-29.79
-178.83%
37.79
Net Non Operating Interest Income Expense
-9.51
+13.03%
-10.93
-44.36%
-7.57
Interest Expense Non Operating
10.19
-10.99%
11.45
+50.61%
7.60
Net Interest Income
-9.51
+13.03%
-10.93
-44.36%
-7.57
Interest Expense
10.19
-10.99%
11.45
+50.61%
7.60
Interest Income Non Operating
0.68
+32.25%
0.52
+1726.28%
0.03
Interest Income
0.68
+32.25%
0.52
+1726.28%
0.03
Other Income Expense
50.92
+322.67%
-22.87
-1275.34%
1.95
Other Non Operating Income Expenses
1.81
+179.50%
0.65
-63.04%
1.75
Gain On Sale Of Security
—
0.03
-85.42%
0.19
Gain On Sale Of Business
58.68
0.00
0.00
Tax Provision
2.71
-64.56%
7.66
+74.83%
4.38
Tax Rate For Calcs
0.00
-53.82%
0.00
+42.35%
0.00
Tax Effect Of Unusual Items
3.74
+196.45%
-3.88
-17292.09%
0.02
Net Income Including Noncontrolling Interests
32.90
+187.86%
-37.45
-212.08%
33.41
Net Income From Continuing Operation Net Minority Interest
32.90
+187.86%
-37.45
-212.08%
33.41
Net Income From Continuing And Discontinued Operation
32.90
+187.86%
-37.45
-212.08%
33.41
Net Income Continuous Operations
32.90
+187.86%
-37.45
-212.08%
33.41
Normalized Income
-12.47
+29.96%
-17.81
-153.58%
33.24
Net Income Common Stockholders
32.90
+187.86%
-37.45
-212.08%
33.41
Diluted EPS
1.94
+187.86%
-2.20
-212.08%
1.97
Basic EPS
1.94
+187.86%
-2.20
-212.08%
1.97
Basic Average Shares
17.00
+0.00%
17.00
+0.00%
17.00
Diluted Average Shares
17.00
+0.00%
17.00
+0.00%
17.00
Diluted NI Availto Com Stockholders
32.90
+187.86%
-37.45
-212.08%
33.41
Depreciation Amortization Depletion Income Statement
78.60
-6.72%
84.26
+22.88%
68.57
Depreciation And Amortization In Income Statement
78.60
-6.72%
84.26
+22.88%
68.57
Depreciation Income Statement
78.60
-6.72%
84.26
+22.88%
68.57
Insurance And Claims
3.47
-21.08%
4.40
+23.47%
3.56
Rent And Landing Fees
22.46
-1.19%
22.73
+43.66%
15.82
Rent Expense Supplemental
22.46
-1.19%
22.73
+43.66%
15.82
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Assets
308.32
-21.56%
393.08
-13.77%
455.86
+44.42%
315.65
Current Assets
176.39
-22.69%
228.15
-6.69%
244.52
+109.92%
116.48
Cash Cash Equivalents And Short Term Investments
117.34
-19.75%
146.21
-25.51%
196.30
+203.79%
64.62
Cash And Cash Equivalents
117.34
-19.75%
146.21
-25.51%
196.30
+203.79%
64.62
Cash Equivalents
0.00
-100.00%
50.00
0.00
0.00
Cash Financial
117.34
+21.95%
96.21
-50.99%
196.30
+203.79%
64.62
Receivables
20.71
+126.52%
9.14
+116.45%
4.22
-16.86%
5.08
Accounts Receivable
3.32
-63.22%
9.03
+120.49%
4.09
-9.39%
4.52
Other Receivables
0.01
-84.25%
0.04
-39.19%
0.07
-86.24%
0.53
Inventory
20.35
-21.09%
25.79
-17.43%
31.23
-6.42%
33.38
Finished Goods
20.35
-21.09%
25.79
-17.43%
31.23
-6.42%
33.38
Prepaid Assets
17.99
+15.86%
15.53
+21.69%
12.76
-4.80%
13.41
Assets Held For Sale Current
0.00
-100.00%
31.48
0.00
0.00
Total Non Current Assets
131.93
-20.01%
164.93
-21.96%
211.34
+6.11%
199.17
Net PPE
112.06
-25.23%
149.87
-21.72%
191.44
+5.51%
181.45
Gross PPE
383.51
+8.77%
352.58
+6.00%
332.60
+30.91%
254.06
Accumulated Depreciation
-271.45
-33.91%
-202.71
-43.60%
-141.16
-94.40%
-72.61
Properties
0.00
0.00
0.00
0.00
Buildings And Improvements
—
195.01
+5.62%
184.63
+32.49%
139.35
Machinery Furniture Equipment
26.05
+1.68%
25.61
-13.12%
29.48
+21.11%
24.34
Leases
357.46
+9.33%
326.96
+7.86%
303.12
+31.95%
229.72
Non Current Deferred Assets
8.97
+115.40%
4.16
-23.11%
5.42
+50.25%
3.60
Non Current Deferred Taxes Assets
8.97
+115.40%
4.16
-23.11%
5.42
+50.25%
3.60
Non Current Prepaid Assets
10.90
+0.05%
10.89
-24.81%
14.49
+2.62%
14.12
Total Liabilities Net Minority Interest
279.77
-29.61%
397.47
-5.96%
422.66
+33.83%
315.82
Current Liabilities
212.72
-32.50%
315.12
+3.29%
305.08
+66.05%
183.73
Payables And Accrued Expenses
86.19
-43.30%
152.01
-2.36%
155.69
+23.87%
125.69
Payables
66.85
-50.15%
134.09
-3.05%
138.31
+18.25%
116.97
Accounts Payable
16.66
+2.83%
16.20
-8.90%
17.78
+36.26%
13.05
Other Payable
5.74
+7.45%
5.34
+5.75%
5.05
-44.74%
9.14
Current Accrued Expenses
19.34
+7.94%
17.91
+3.07%
17.38
+99.28%
8.72
Total Tax Payable
1.71
-60.16%
4.30
-21.68%
5.50
+81.93%
3.02
Current Debt And Capital Lease Obligation
124.01
-5.26%
130.90
-11.97%
148.69
+156.16%
58.05
Current Debt
85.86
-7.59%
92.92
-11.70%
105.23
+375.01%
22.15
Other Current Borrowings
15.68
+3.40%
15.16
-20.13%
18.98
-0.32%
19.04
Current Capital Lease Obligation
38.15
+0.43%
37.98
-12.61%
43.46
+21.10%
35.89
Other Current Liabilities
—
31.48
—
—
Total Non Current Liabilities Net Minority Interest
67.05
-18.58%
82.35
-29.96%
117.58
-10.98%
132.09
Long Term Debt And Capital Lease Obligation
64.27
-17.29%
77.71
-31.52%
113.48
-11.54%
128.29
Long Term Debt
28.00
-27.66%
38.71
-20.74%
48.84
-22.29%
62.85
Long Term Capital Lease Obligation
36.27
-7.00%
39.00
-39.67%
64.64
-1.21%
65.43
Long Term Provisions
2.78
-40.09%
4.64
+13.17%
4.10
+7.89%
3.80
Other Non Current Liabilities
—
0.00
—
—
Stockholders Equity
28.54
+750.57%
-4.39
-113.22%
33.20
+20361.48%
-0.16
Common Stock Equity
28.54
+750.57%
-4.39
-113.22%
33.20
+20361.48%
-0.16
Capital Stock
0.06
+584900.00%
0.00
+0.00%
0.00
+0.00%
0.00
Common Stock
0.06
+584900.00%
0.00
+0.00%
0.00
+0.00%
0.00
Share Issued
17.00
+0.00%
17.00
+0.00%
17.00
+0.00%
17.00
Ordinary Shares Number
17.00
+0.00%
17.00
+0.00%
17.00
+0.00%
17.00
Additional Paid In Capital
—
43.62
+31.92%
33.06
—
Retained Earnings
28.52
+750.65%
-4.38
—
-0.35
Gains Losses Not Affecting Retained Earnings
-0.03
-615.39%
-0.00
-103.35%
0.14
-25.37%
0.18
Other Equity Adjustments
0.01
+0.00%
0.01
-93.22%
0.15
-18.51%
0.18
Total Equity Gross Minority Interest
28.54
+750.57%
-4.39
-113.22%
33.20
+20361.48%
-0.16
Total Capitalization
56.55
+64.75%
34.32
-58.16%
82.04
+30.87%
62.69
Working Capital
-36.33
+58.22%
-86.96
-43.59%
-60.56
+9.95%
-67.25
Invested Capital
142.41
+11.92%
127.24
-32.05%
187.27
+120.73%
84.84
Total Debt
188.28
-9.74%
208.61
-20.43%
262.17
+40.70%
186.33
Net Debt
—
—
—
20.39
Capital Lease Obligations
74.42
-3.33%
76.98
-28.79%
108.11
+6.69%
101.33
Net Tangible Assets
28.54
+750.57%
-4.39
-113.22%
33.20
+20361.48%
-0.16
Tangible Book Value
28.54
+750.57%
-4.39
-113.22%
33.20
+20361.48%
-0.16
Current Provisions
2.52
+245.21%
0.73
+4.29%
0.70
—
Duefrom Related Parties Current
17.38
+24345.37%
0.07
+25.84%
0.06
+94.66%
0.03
Dueto Related Parties Current
42.74
-60.52%
108.25
-1.57%
109.98
+19.87%
91.75
Foreign Currency Translation Adjustments
-0.04
-192.84%
-0.01
-31.43%
-0.01
-725.10%
0.00
Line Of Credit
70.18
-9.73%
77.75
-9.84%
86.24
+2673.77%
3.11
Line Item Trend 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
60.17
-28.22%
83.82
-40.56%
141.02
Cash Flow From Continuing Operating Activities
60.17
-28.22%
83.82
-40.56%
141.02
Net Income From Continuing Operations
35.61
+219.56%
-29.79
-178.83%
37.79
Depreciation Amortization Depletion
78.60
-6.72%
84.26
+22.88%
68.57
Depreciation
78.60
-6.72%
84.26
+22.88%
68.57
Depreciation And Amortization
78.60
-6.72%
84.26
+22.88%
68.57
Other Non Cash Items
9.51
-13.03%
10.93
+44.36%
7.57
Asset Impairment Charge
10.09
-66.65%
30.25
0.00
Operating Gains Losses
-58.68
—
0.00
Gain Loss On Sale Of PPE
0.00
0.00
-100.00%
0.00
Change In Working Capital
-5.54
-16.68%
-4.75
-115.44%
30.77
Change In Receivables
50.65
+1068.88%
-5.23
-1416.85%
0.40
Changes In Account Receivables
5.58
+208.40%
-5.15
-1313.23%
0.42
Change In Inventory
4.77
-7.34%
5.15
+140.00%
2.14
Change In Prepaid Assets
-3.41
+40.16%
-5.70
-876.45%
0.73
Change In Payables And Accrued Expense
-57.55
-5696.52%
1.03
-96.26%
27.49
Change In Accrued Expense
8.68
+210.14%
2.80
-38.76%
4.57
Change In Payable
-66.22
-3643.57%
-1.77
-107.72%
22.93
Change In Account Payable
0.97
+161.55%
-1.58
-133.40%
4.73
Investing Cash Flow
-12.18
+72.60%
-44.45
-37.66%
-32.29
Cash Flow From Continuing Investing Activities
-12.18
+72.60%
-44.45
-37.66%
-32.29
Net PPE Purchase And Sale
-11.99
+73.02%
-44.45
-37.66%
-32.29
Purchase Of PPE
-11.99
+73.06%
-44.51
-36.93%
-32.51
Sale Of PPE
0.00
-100.00%
0.06
-71.76%
0.22
Capital Expenditure
-11.99
+73.06%
-44.51
-36.93%
-32.51
Net Business Purchase And Sale
-0.19
0.00
—
Purchase Of Business
-0.19
0.00
—
Gain Loss On Sale Of Business
-58.68
0.00
—
Financing Cash Flow
-76.83
+5.80%
-81.57
-455.19%
22.96
Cash Flow From Continuing Financing Activities
-76.83
+5.80%
-81.57
-455.19%
22.96
Net Issuance Payments Of Debt
-66.64
+4.96%
-70.12
-329.40%
30.57
Issuance Of Debt
0.00
0.00
-100.00%
86.36
Repayment Of Debt
-66.64
+4.96%
-70.12
-25.68%
-55.79
Long Term Debt Issuance
0.00
0.00
-100.00%
86.36
Long Term Debt Payments
-66.64
+4.96%
-70.12
-25.68%
-55.79
Net Long Term Debt Issuance
-66.64
+4.96%
-70.12
-329.40%
30.57
Cash Dividends Paid
0.00
0.00
0.00
Changes In Cash
-28.85
+31.63%
-42.19
-132.04%
131.69
Effect Of Exchange Rate Changes
-0.03
-706.47%
-0.00
+72.92%
-0.01
Beginning Cash Position
146.21
-25.51%
196.30
+203.79%
64.62
End Cash Position
117.34
-19.75%
146.21
-25.51%
196.30
Free Cash Flow
48.17
+22.54%
39.31
-63.77%
108.51
Interest Paid CFF
-10.19
+10.99%
-11.45
-50.61%
-7.60
Interest Received CFO
0.68
+32.25%
0.52
+1726.28%
0.03
Other Cash Adjustment Outside Changein Cash
0.00
+100.00%
-7.88
0.00
Taxes Refund Paid
-10.11
-33.04%
-7.60
-104.47%
-3.72
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category