Symbols / MB Stock $6.30 -5.55% MasterBeef Group

Consumer Cyclical • Restaurants • Hong Kong • NCM
MB (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Consumer Cyclical
Industry Restaurants
CEO Mr. Ka Chun Lam
Exch · Country NCM · Hong Kong
Market Cap 108.08M
Enterprise Value 153.91M
Income -52.53M
Sales 462.24M
FCF (ttm) -4.65M
Book/sh 0.51
Cash/sh 9.63
Employees —
Insider 10d —
IPO Apr 10, 2025
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 0.23
P/B 12.43
P/C —
EV/EBITDA -68.70
EV/Sales 0.33
Quick Ratio 1.38
Current Ratio 1.55
Debt/Eq 445.27
LT Debt/Eq —
EPS (ttm) -0.39
EPS next Y —
EPS Growth —
Revenue Growth -11.70%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -6.10%
ROE -138.29%
ROIC —
Gross Margin 27.52%
Oper. Margin -3.64%
Profit Margin -11.36%
Shs Outstand 17.16M
Shs Float 4.70M
Insider Own 72.66%
Instit Own 0.32%
Short Float 0.18%
Short Ratio 0.63
Short Interest 8.66K
52W High 16.40
vs 52W High -61.58%
52W Low 3.50
vs 52W Low 80.00%
Beta —
Impl. Vol. —
Rel Volume 0.11
Avg Volume 22.64K
Volume 2.48K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $6.67
Price $6.30
Change -5.55%
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.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$6.30
Latest analyst target
3. DCF / Fair value
$-4.88
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$6.30
Low
—
High
—
Mean
—
News
RSS: Latest MB news
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 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
459.10
-8.90%
503.98
-5.32%
532.29
+16.55%
456.69
Operating Revenue
459.10
-8.90%
503.98
-5.32%
532.29
+16.55%
456.69
Cost Of Revenue
316.89
-4.69%
332.50
-5.49%
351.80
+20.94%
290.89
Reconciled Cost Of Revenue
316.89
-4.69%
332.50
-5.49%
351.80
+20.94%
290.89
Gross Profit
142.22
-17.07%
171.48
-4.99%
180.49
+8.86%
165.80
Operating Expense
174.50
-1.57%
177.28
+0.46%
176.47
+44.20%
122.38
Research And Development
7.00
+18.00%
5.93
-18.28%
7.26
+15.62%
6.28
Selling General And Administration
64.34
+16.71%
55.13
-0.86%
55.61
+52.78%
36.40
Selling And Marketing Expense
—
—
—
6.28
General And Administrative Expense
64.34
+16.71%
55.13
-0.86%
55.61
+52.78%
36.40
Salaries And Wages
11.70
—
161.57
+24.46%
129.82
Other Gand A
29.20
+0.03%
29.20
+2.52%
28.48
+67.40%
17.01
Other Operating Expenses
36.57
-2.81%
37.62
+28.20%
29.35
+163.47%
11.14
Total Expenses
491.39
-3.61%
509.78
-3.50%
528.27
+27.83%
413.27
Operating Income
-32.28
-456.41%
-5.80
-244.51%
4.01
-90.75%
43.42
EBITDA
30.75
-75.28%
124.41
+88.71%
65.92
-42.15%
113.97
Normalized EBITDA
36.73
-51.22%
75.29
-15.82%
89.44
-21.38%
113.77
Reconciled Depreciation
66.60
-15.27%
78.60
-6.72%
84.26
+22.88%
68.57
EBIT
-35.85
-178.26%
45.80
+349.77%
-18.34
-140.40%
45.39
Total Unusual Items
-5.98
-112.17%
49.12
+308.85%
-23.52
-12177.58%
0.19
Total Unusual Items Excluding Goodwill
-5.98
-112.17%
49.12
+308.85%
-23.52
-12177.58%
0.19
Special Income Charges
-5.98
-112.17%
49.12
+308.60%
-23.55
0.00
Impairment Of Capital Assets
5.98
-37.47%
9.56
-59.39%
23.55
0.00
Write Off
—
—
0.00
0.00
Net Income
-52.53
-259.66%
32.90
+187.86%
-37.45
-212.08%
33.41
Pretax Income
-45.55
-227.90%
35.61
+219.56%
-29.79
-178.83%
37.79
Net Non Operating Interest Income Expense
-9.22
+3.02%
-9.51
+13.03%
-10.93
-44.36%
-7.57
Interest Expense Non Operating
9.71
-4.77%
10.19
-10.99%
11.45
+50.61%
7.60
Net Interest Income
-9.22
+3.02%
-9.51
+13.03%
-10.93
-44.36%
-7.57
Interest Expense
9.71
-4.77%
10.19
-10.99%
11.45
+50.61%
7.60
Interest Income Non Operating
0.48
-29.04%
0.68
+32.25%
0.52
+1726.28%
0.03
Interest Income
0.48
-29.04%
0.68
+32.25%
0.52
+1726.28%
0.03
Other Income Expense
-4.05
-107.95%
50.92
+322.67%
-22.87
-1275.34%
1.95
Other Non Operating Income Expenses
1.93
+6.82%
1.81
+179.50%
0.65
-63.04%
1.75
Gain On Sale Of Security
0.00
—
0.03
-85.42%
0.19
Gain On Sale Of Business
0.00
-100.00%
58.68
0.00
0.00
Tax Provision
6.98
+157.09%
2.71
-64.56%
7.66
+74.83%
4.38
Tax Rate For Calcs
0.00
+116.54%
0.00
-53.82%
0.00
+42.35%
0.00
Tax Effect Of Unusual Items
-0.99
-126.36%
3.74
+196.45%
-3.88
-17292.09%
0.02
Net Income Including Noncontrolling Interests
-52.53
-259.66%
32.90
+187.86%
-37.45
-212.08%
33.41
Net Income From Continuing Operation Net Minority Interest
-52.53
-259.66%
32.90
+187.86%
-37.45
-212.08%
33.41
Net Income From Continuing And Discontinued Operation
-52.53
-259.66%
32.90
+187.86%
-37.45
-212.08%
33.41
Net Income Continuous Operations
-52.53
-259.66%
32.90
+187.86%
-37.45
-212.08%
33.41
Normalized Income
-47.54
-281.11%
-12.47
+29.96%
-17.81
-153.58%
33.24
Net Income Common Stockholders
-52.53
-259.66%
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
-52.53
-259.66%
32.90
+187.86%
-37.45
-212.08%
33.41
Depreciation Amortization Depletion Income Statement
66.60
-15.27%
78.60
-6.72%
84.26
+22.88%
68.57
Depreciation And Amortization In Income Statement
66.60
-15.27%
78.60
-6.72%
84.26
+22.88%
68.57
Depreciation Income Statement
66.60
-15.27%
78.60
-6.72%
84.26
+22.88%
68.57
Insurance And Claims
0.92
-73.56%
3.47
-21.08%
4.40
+23.47%
3.56
Rent And Landing Fees
22.52
+0.26%
22.46
-1.19%
22.73
+43.66%
15.82
Rent Expense Supplemental
22.52
+0.26%
22.46
-1.19%
22.73
+43.66%
15.82
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
304.03
-1.39%
308.32
-21.56%
393.08
-13.77%
455.86
Current Assets
210.32
+19.24%
176.39
-22.69%
228.15
-6.69%
244.52
Cash Cash Equivalents And Short Term Investments
147.72
+25.89%
117.34
-19.75%
146.21
-25.51%
196.30
Cash And Cash Equivalents
147.72
+25.89%
117.34
-19.75%
146.21
-25.51%
196.30
Cash Equivalents
31.46
0.00
-100.00%
50.00
0.00
Cash Financial
116.26
-0.92%
117.34
+21.95%
96.21
-50.99%
196.30
Receivables
21.28
+2.78%
20.71
+126.52%
9.14
+116.45%
4.22
Accounts Receivable
3.40
+2.56%
3.32
-63.22%
9.03
+120.49%
4.09
Other Receivables
0.01
+0.00%
0.01
-84.25%
0.04
-39.19%
0.07
Taxes Receivable
1.89
0.00
—
—
Inventory
23.46
+15.26%
20.35
-21.09%
25.79
-17.43%
31.23
Finished Goods
23.46
+15.26%
20.35
-21.09%
25.79
-17.43%
31.23
Prepaid Assets
17.86
-0.72%
17.99
+15.86%
15.53
+21.69%
12.76
Assets Held For Sale Current
—
0.00
-100.00%
31.48
0.00
Total Non Current Assets
93.71
-28.97%
131.93
-20.01%
164.93
-21.96%
211.34
Net PPE
73.47
-34.44%
112.06
-25.23%
149.87
-21.72%
191.44
Gross PPE
363.42
-5.24%
383.51
+8.77%
352.58
+6.00%
332.60
Accumulated Depreciation
-289.95
-6.81%
-271.45
-33.91%
-202.71
-43.60%
-141.16
Properties
0.00
0.00
0.00
0.00
Buildings And Improvements
—
—
195.01
+5.62%
184.63
Machinery Furniture Equipment
26.13
+0.32%
26.05
+1.68%
25.61
-13.12%
29.48
Leases
337.29
-5.64%
357.46
+9.33%
326.96
+7.86%
303.12
Non Current Deferred Assets
7.66
-14.63%
8.97
+115.40%
4.16
-23.11%
5.42
Non Current Deferred Taxes Assets
7.66
-14.63%
8.97
+115.40%
4.16
-23.11%
5.42
Non Current Prepaid Assets
12.59
+15.49%
10.90
+0.05%
10.89
-24.81%
14.49
Total Liabilities Net Minority Interest
256.61
-8.28%
279.77
-29.61%
397.47
-5.96%
422.66
Current Liabilities
135.46
-36.32%
212.72
-32.50%
315.12
+3.29%
305.08
Payables And Accrued Expenses
40.14
-53.42%
86.19
-43.30%
152.01
-2.36%
155.69
Payables
22.50
-66.34%
66.85
-50.15%
134.09
-3.05%
138.31
Accounts Payable
12.57
-24.55%
16.66
+2.83%
16.20
-8.90%
17.78
Other Payable
9.53
+66.08%
5.74
+7.45%
5.34
+5.75%
5.05
Current Accrued Expenses
17.64
-8.76%
19.34
+7.94%
17.91
+3.07%
17.38
Total Tax Payable
0.00
-100.00%
1.71
-60.16%
4.30
-21.68%
5.50
Current Debt And Capital Lease Obligation
93.65
-24.48%
124.01
-5.26%
130.90
-11.97%
148.69
Current Debt
62.16
-27.60%
85.86
-7.59%
92.92
-11.70%
105.23
Other Current Borrowings
—
15.68
+3.40%
15.16
-20.13%
18.98
Current Capital Lease Obligation
31.49
-17.46%
38.15
+0.43%
37.98
-12.61%
43.46
Other Current Liabilities
—
—
31.48
—
Total Non Current Liabilities Net Minority Interest
121.14
+80.67%
67.05
-18.58%
82.35
-29.96%
117.58
Long Term Debt And Capital Lease Obligation
117.51
+82.83%
64.27
-17.29%
77.71
-31.52%
113.48
Long Term Debt
88.95
+217.62%
28.00
-27.66%
38.71
-20.74%
48.84
Long Term Capital Lease Obligation
28.57
-21.24%
36.27
-7.00%
39.00
-39.67%
64.64
Long Term Provisions
3.63
+30.58%
2.78
-40.09%
4.64
+13.17%
4.10
Other Non Current Liabilities
—
—
0.00
—
Stockholders Equity
47.42
+66.14%
28.54
+750.57%
-4.39
-113.22%
33.20
Common Stock Equity
47.42
+66.14%
28.54
+750.57%
-4.39
-113.22%
33.20
Capital Stock
0.07
+14.39%
0.06
+584900.00%
0.00
+0.00%
0.00
Common Stock
0.07
+14.39%
0.06
+584900.00%
0.00
+0.00%
0.00
Share Issued
17.16
+0.91%
17.00
+0.00%
17.00
+0.00%
17.00
Ordinary Shares Number
17.16
+0.91%
17.00
+0.00%
17.00
+0.00%
17.00
Additional Paid In Capital
—
—
43.62
+31.92%
33.06
Retained Earnings
-24.01
-184.19%
28.52
+750.65%
-4.38
—
Gains Losses Not Affecting Retained Earnings
71.37
+219156.27%
-0.03
-615.39%
-0.00
-103.35%
0.14
Other Equity Adjustments
71.38
+715227.38%
0.01
+0.00%
0.01
-93.22%
0.15
Total Equity Gross Minority Interest
47.42
+66.14%
28.54
+750.57%
-4.39
-113.22%
33.20
Total Capitalization
136.37
+141.16%
56.55
+64.75%
34.32
-58.16%
82.04
Working Capital
74.85
+306.02%
-36.33
+58.22%
-86.96
-43.59%
-60.56
Invested Capital
198.53
+39.41%
142.41
+11.92%
127.24
-32.05%
187.27
Total Debt
211.16
+12.15%
188.28
-9.74%
208.61
-20.43%
262.17
Net Debt
3.39
—
—
—
Capital Lease Obligations
60.05
-19.30%
74.42
-3.33%
76.98
-28.79%
108.11
Net Tangible Assets
47.42
+66.14%
28.54
+750.57%
-4.39
-113.22%
33.20
Tangible Book Value
47.42
+66.14%
28.54
+750.57%
-4.39
-113.22%
33.20
Current Provisions
1.67
-33.73%
2.52
+245.21%
0.73
+4.29%
0.70
Duefrom Related Parties Current
15.98
-8.03%
17.38
+24345.37%
0.07
+25.84%
0.06
Dueto Related Parties Current
0.40
-99.06%
42.74
-60.52%
108.25
-1.57%
109.98
Foreign Currency Translation Adjustments
-0.02
+61.99%
-0.04
-192.84%
-0.01
-31.43%
-0.01
Line Of Credit
62.16
-11.43%
70.18
-9.73%
77.75
-9.84%
86.24
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-12.63
-120.99%
60.17
-28.22%
83.82
-40.56%
141.02
Cash Flow From Continuing Operating Activities
-12.63
-120.99%
60.17
-28.22%
83.82
-40.56%
141.02
Net Income From Continuing Operations
-45.55
-227.90%
35.61
+219.56%
-29.79
-178.83%
37.79
Depreciation Amortization Depletion
66.60
-15.27%
78.60
-6.72%
84.26
+22.88%
68.57
Depreciation
66.60
-15.27%
78.60
-6.72%
84.26
+22.88%
68.57
Depreciation And Amortization
66.60
-15.27%
78.60
-6.72%
84.26
+22.88%
68.57
Other Non Cash Items
9.22
-3.02%
9.51
-13.03%
10.93
+44.36%
7.57
Stock Based Compensation
11.70
0.00
0.00
—
Asset Impairment Charge
6.10
-39.53%
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
-51.91
-836.75%
-5.54
-16.68%
-4.75
-115.44%
30.77
Change In Receivables
1.31
-97.41%
50.65
+1068.88%
-5.23
-1416.85%
0.40
Changes In Account Receivables
-0.09
-101.52%
5.58
+208.40%
-5.15
-1313.23%
0.42
Change In Inventory
-3.11
-165.13%
4.77
-7.34%
5.15
+140.00%
2.14
Change In Prepaid Assets
-1.56
+54.29%
-3.41
+40.16%
-5.70
-876.45%
0.73
Change In Payables And Accrued Expense
-48.56
+15.62%
-57.55
-5696.52%
1.03
-96.26%
27.49
Change In Accrued Expense
-2.13
-124.56%
8.68
+210.14%
2.80
-38.76%
4.57
Change In Payable
-46.43
+29.89%
-66.22
-3643.57%
-1.77
-107.72%
22.93
Change In Account Payable
-4.09
-520.35%
0.97
+161.55%
-1.58
-133.40%
4.73
Investing Cash Flow
-1.31
+89.22%
-12.18
+72.60%
-44.45
-37.66%
-32.29
Cash Flow From Continuing Investing Activities
-1.31
+89.22%
-12.18
+72.60%
-44.45
-37.66%
-32.29
Net PPE Purchase And Sale
-1.31
+89.05%
-11.99
+73.02%
-44.45
-37.66%
-32.29
Purchase Of PPE
-1.38
+88.53%
-11.99
+73.06%
-44.51
-36.93%
-32.51
Sale Of PPE
0.06
0.00
-100.00%
0.06
-71.76%
0.22
Capital Expenditure
-1.38
+88.53%
-11.99
+73.06%
-44.51
-36.93%
-32.51
Net Business Purchase And Sale
0.00
+100.00%
-0.19
0.00
—
Purchase Of Business
0.00
+100.00%
-0.19
0.00
—
Gain Loss On Sale Of Business
0.00
+100.00%
-58.68
0.00
—
Financing Cash Flow
44.32
+157.69%
-76.83
+5.80%
-81.57
-455.19%
22.96
Cash Flow From Continuing Financing Activities
44.32
+157.69%
-76.83
+5.80%
-81.57
-455.19%
22.96
Net Issuance Payments Of Debt
-9.38
+85.93%
-66.64
+4.96%
-70.12
-329.40%
30.57
Issuance Of Debt
42.47
0.00
0.00
-100.00%
86.36
Repayment Of Debt
-51.85
+22.20%
-66.64
+4.96%
-70.12
-25.68%
-55.79
Long Term Debt Issuance
42.47
0.00
0.00
-100.00%
86.36
Long Term Debt Payments
-51.85
+22.20%
-66.64
+4.96%
-70.12
-25.68%
-55.79
Net Long Term Debt Issuance
-9.38
+85.93%
-66.64
+4.96%
-70.12
-329.40%
30.57
Net Common Stock Issuance
67.33
0.00
0.00
—
Cash Dividends Paid
0.00
0.00
0.00
0.00
Net Other Financing Charges
-7.62
—
—
—
Changes In Cash
30.39
+205.32%
-28.85
+31.63%
-42.19
-132.04%
131.69
Effect Of Exchange Rate Changes
-0.01
+77.57%
-0.03
-706.47%
-0.00
+72.92%
-0.01
Beginning Cash Position
117.34
-19.75%
146.21
-25.51%
196.30
+203.79%
64.62
End Cash Position
147.72
+25.89%
117.34
-19.75%
146.21
-25.51%
196.30
Free Cash Flow
-14.00
-129.07%
48.17
+22.54%
39.31
-63.77%
108.51
Common Stock Issuance
67.33
0.00
0.00
—
Interest Paid CFF
-6.01
+41.00%
-10.19
+10.99%
-11.45
-50.61%
-7.60
Interest Received CFO
0.48
-29.04%
0.68
+32.25%
0.52
+1726.28%
0.03
Issuance Of Capital Stock
67.33
0.00
0.00
—
Other Cash Adjustment Outside Changein Cash
0.00
0.00
+100.00%
-7.88
0.00
Taxes Refund Paid
-9.27
+8.34%
-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