Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

AUX International Holdings

DB:MEN
Snowflake Description

Fair value with mediocre balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
MEN
DB
HK$172M
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

AUX International Holdings Limited, an investment holding company, engages in the operation of clubbing business in Hong Kong. The last earnings update was 97 days ago. More info.


Add to Portfolio Compare Print
  • AUX International Holdings has significant price volatility in the past 3 months.
MEN Share Price and Events
7 Day Returns
0%
DB:MEN
-6.8%
DE Hospitality
-0.6%
DE Market
1 Year Returns
-44.7%
DB:MEN
-48.1%
DE Hospitality
-20.9%
DE Market
MEN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
AUX International Holdings (MEN) 0% -21.5% -8.7% -44.7% -74.7% -86%
DE Hospitality -6.8% -31.3% -57.6% -48.1% -63.2% -70.6%
DE Market -0.6% -18.6% -26.2% -20.9% -25.8% -31.8%
1 Year Return vs Industry and Market
  • MEN outperformed the Hospitality industry which returned -48.1% over the past year.
  • MEN underperformed the Market in Germany which returned -20.9% over the past year.
Price Volatility
MEN
Industry
5yr Volatility vs Market

MEN Value

 Is AUX International Holdings undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of AUX International Holdings to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for AUX International Holdings.

DB:MEN Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 6.6%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:MEN
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 6.1%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.78
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.782 (1 + (1- 25%) (76.97%))
1.156
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.16
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (1.156 * 6.07%)
6.63%

Discounted Cash Flow Calculation for DB:MEN using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for AUX International Holdings is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:MEN DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (HKD, Millions) Source Present Value
Discounted (@ 6.63%)
2020 29.31 Est @ 83.11% 27.49
2021 46.33 Est @ 58.06% 40.75
2022 65.11 Est @ 40.52% 53.70
2023 83.50 Est @ 28.25% 64.59
2024 99.91 Est @ 19.66% 72.48
2025 113.55 Est @ 13.64% 77.25
2026 124.26 Est @ 9.43% 79.28
2027 132.32 Est @ 6.49% 79.18
2028 138.17 Est @ 4.42% 77.54
2029 142.29 Est @ 2.98% 74.88
Present value of next 10 years cash flows HK$647.00
DB:MEN DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= HK$142.29 × (1 + -0.39%) ÷ (6.63% – -0.39%)
HK$2,019.09
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= HK$2,019.09 ÷ (1 + 6.63%)10
HK$1,062.61
DB:MEN Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= HK$647.00 + HK$1,062.61
HK$1,709.61
Equity Value per Share
(HKD)
= Total value / Shares Outstanding
= HK$1,709.61 / 374.98
HK$4.56
DB:MEN Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:MEN represents 0.0913x of SEHK:2080
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.0913x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (HKD) x Listing Adjustment Factor
= HK$ 4.56 x 0.0913
€0.42
Value per share (EUR) From above. €0.42
Current discount Discount to share price of €0.04
= -1 x (€0.04 - €0.42) / €0.42
89.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price AUX International Holdings is available for.
Intrinsic value
>50%
Share price is €0.042 vs Future cash flow value of €0.41627
Current Discount Checks
For AUX International Holdings to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • AUX International Holdings's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • AUX International Holdings's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for AUX International Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are AUX International Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:MEN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in HKD HK$0.02
SEHK:2080 Share Price ** SEHK (2020-04-03) in HKD HK$0.46
Germany Hospitality Industry PE Ratio Median Figure of 9 Publicly-Listed Hospitality Companies 21.1x
Germany Market PE Ratio Median Figure of 401 Publicly-Listed Companies 16.57x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of AUX International Holdings.

DB:MEN PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SEHK:2080 Share Price ÷ EPS (both in HKD)

= 0.46 ÷ 0.02

27.79x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • AUX International Holdings is overvalued based on earnings compared to the DE Hospitality industry average.
  • AUX International Holdings is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does AUX International Holdings's expected growth come at a high price?
Raw Data
DB:MEN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 27.79x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Hospitality Industry PEG Ratio Median Figure of 63 Publicly-Listed Hospitality Companies 0.96x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.17x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for AUX International Holdings, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on AUX International Holdings's assets?
Raw Data
DB:MEN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in HKD HK$0.36
SEHK:2080 Share Price * SEHK (2020-04-03) in HKD HK$0.46
Germany Hospitality Industry PB Ratio Median Figure of 12 Publicly-Listed Hospitality Companies 1.73x
Germany Market PB Ratio Median Figure of 572 Publicly-Listed Companies 1.44x
DB:MEN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SEHK:2080 Share Price ÷ Book Value per Share (both in HKD)

= 0.46 ÷ 0.36

1.28x

* Primary Listing of AUX International Holdings.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • AUX International Holdings is good value based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess AUX International Holdings's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. AUX International Holdings has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

MEN Future Performance

 How is AUX International Holdings expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as AUX International Holdings has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
28.9%
Expected Hospitality industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is AUX International Holdings expected to grow at an attractive rate?
  • Unable to compare AUX International Holdings's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare AUX International Holdings's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare AUX International Holdings's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:MEN Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 28.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:MEN Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (6 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in HKD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:MEN Future Estimates Data
Date (Data in HKD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
DB:MEN Past Financials Data
Date (Data in HKD Millions) Revenue Cash Flow Net Income *
2019-09-30 344 20 6
2019-06-30 331 8 -2
2019-03-31 318 -4 -10
2018-12-31 305 -3 -15
2018-09-30 291 -2 -20
2018-06-30 280 4 -23
2018-03-31 269 9 -26
2017-12-31 222 5 -22
2017-09-30 176 0 -19
2017-06-30 139 4 -24
2017-03-31 103 7 -29
2016-12-31 108 8 -24

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if AUX International Holdings is high growth as no earnings estimate data is available.
  • Unable to determine if AUX International Holdings is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:MEN Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (6 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from AUX International Holdings Company Filings, last reported 6 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:MEN Future Estimates Data
Date (Data in HKD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
DB:MEN Past Financials Data
Date (Data in HKD Millions) EPS *
2019-09-30 0.02
2019-06-30 0.00
2019-03-31 -0.03
2018-12-31 -0.04
2018-09-30 -0.05
2018-06-30 -0.06
2018-03-31 -0.07
2017-12-31 -0.07
2017-09-30 -0.06
2017-06-30 -0.08
2017-03-31 -0.09
2016-12-31 -0.08

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if AUX International Holdings will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether AUX International Holdings is trading at AUX International Holdings'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. AUX International Holdings's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Consumer Services companies here
  3. AUX International Holdings's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess AUX International Holdings's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
AUX International Holdings has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

MEN Past Performance

  How has AUX International Holdings performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare AUX International Holdings's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • AUX International Holdings's year on year earnings growth rate has been positive over the past 5 years.
  • AUX International Holdings has become profitable in the last year making the earnings growth rate difficult to compare to the 5-year average.
  • AUX International Holdings has become profitable in the last year making it difficult to compare the DE Hospitality industry average.
Earnings and Revenue History
AUX International Holdings's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from AUX International Holdings Company Filings, last reported 6 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:MEN Past Revenue, Cash Flow and Net Income Data
Date (Data in HKD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 343.66 6.21 24.12
2019-06-30 330.89 -1.71 24.01
2019-03-31 318.12 -9.64 23.91
2018-12-31 304.53 -14.86 26.63
2018-09-30 290.93 -20.08 25.39
2018-06-30 279.85 -22.80 23.56
2018-03-31 268.76 -25.52 21.72
2017-12-31 222.38 -22.42 16.79
2017-09-30 176.01 -19.33 11.86
2017-06-30 139.40 -24.06 10.98
2017-03-31 102.80 -28.80 10.11
2016-12-31 107.76 -23.85 9.27
2016-09-30 112.73 -18.89 8.44
2016-06-30 120.84 -22.43 7.61
2016-03-31 128.96 -25.98 6.78
2015-12-31 137.62 -28.38 7.02
2015-09-30 146.27 -30.78 7.26
2015-06-30 150.57 -15.44 7.15
2015-03-31 154.86 -0.10 7.03
2014-12-31 153.77 1.52 9.07
2014-09-30 152.67 3.14 11.11
2014-06-30 155.90 1.28 13.28
2014-03-31 159.14 -0.59 15.45

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • AUX International Holdings has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • AUX International Holdings used its assets less efficiently than the DE Hospitality industry average last year based on Return on Assets.
  • AUX International Holdings has become profitable over the past 3 years. This is considered to be a significant improvement in its use of capital (Return on Capital Employed).
X
Past performance checks
We assess AUX International Holdings's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
AUX International Holdings has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

MEN Health

 How is AUX International Holdings's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up AUX International Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • AUX International Holdings is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • AUX International Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of AUX International Holdings's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 2.6x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from AUX International Holdings Company Filings, last reported 6 months ago.

DB:MEN Past Debt and Equity Data
Date (Data in HKD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 134.77 109.93 223.90
2019-06-30 134.77 109.93 223.90
2019-03-31 130.25 116.72 222.16
2018-12-31 130.25 116.72 222.16
2018-09-30 137.50 113.53 213.01
2018-06-30 137.50 113.53 213.01
2018-03-31 151.81 123.85 233.02
2017-12-31 151.81 123.85 233.02
2017-09-30 164.22 117.77 221.14
2017-06-30 164.22 117.77 221.14
2017-03-31 112.73 0.00 110.10
2016-12-31 112.73 0.00 110.10
2016-09-30 129.21 0.00 117.05
2016-06-30 129.21 0.00 117.05
2016-03-31 141.54 0.00 116.59
2015-12-31 141.54 0.00 116.59
2015-09-30 148.10 0.00 130.35
2015-06-30 148.10 0.00 130.35
2015-03-31 166.54 0.00 135.25
2014-12-31 166.54 0.00 135.25
2014-09-30 175.72 0.00 162.78
2014-06-30 175.72 0.00 162.78
2014-03-31 164.47 0.00 165.53
  • AUX International Holdings's level of debt (81.6%) compared to net worth is high (greater than 40%).
  • Unable to establish if AUX International Holdings's debt level has increased without past 5-year debt data.
  • Debt is not well covered by operating cash flow (17.9%, less than 20% of total debt).
  • AUX International Holdings earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess AUX International Holdings's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. AUX International Holdings has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

MEN Dividends

 What is AUX International Holdings's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from AUX International Holdings dividends.
If you bought €2,000 of AUX International Holdings shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate AUX International Holdings's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate AUX International Holdings's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:MEN Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 11.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 316 Stocks 3.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.9%
Germany Bottom 25% Dividend Yield 25th Percentile 1.7%
Germany Top 25% Dividend Yield 75th Percentile 4.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:MEN Future Dividends Estimate Data
Date (Data in HK$) Dividend per Share (annual) Avg. No. Analysts

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as AUX International Holdings has not reported any payouts.
  • Unable to verify if AUX International Holdings's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of AUX International Holdings's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as AUX International Holdings has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess AUX International Holdings's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can AUX International Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. AUX International Holdings has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

MEN Management

 What is the CEO of AUX International Holdings's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Hon Ki Chan
COMPENSATION HK$1,473,000
AGE 40
TENURE AS CEO 0.6 years
CEO Bio

Mr. Chan Hon Ki, CPA, ACCA has been Joint Company Secretary of AUX International Holdings Limited (formerly, Magnum Entertainment Group Holdings Limited) since October 1, 2017, Executive Director since May 15, 2015 and serves as its Finance Director. He serves as Independent Non-Executive Director at Wah Wo Holdings Group Ltd. since December 12, 2019. He serves as Chief Executive Officer at AUX International Holdings Limited since September 21, 2019. Mr. Chan has accounting and auditing experience. From August 2000 to August 2003, he worked as an audit and accounts clerk for Louis Y.C. Fung & Company. From June 2004 to July 2010, he worked for KPMG and his last position was a manager. From October 2010 to April 2012, he worked for Fully Foundation Limited and his last position was the deputy financial controller. From April 2012 to May 2012, he worked for Aux Real Estate Groups Limited as the chief financial controller and company secretary. Mr. Chan serves as an Independent Non-Executive Director of Chen Lin Education Group Holdings Limited since November 18, 2019. Mr. Chan has experience in the field of auditing and accounting. He holds bachelor of commerce degree in accountancy, finance and information systems, and business administration from the University of Canterbury in New Zealand in April 2000. He was admitted as a member of The Association of Chartered Certified Accountants in April 2004 and a member of the Hong Kong Institute of Certified Public Accountants in July 2012.

CEO Compensation
  • Hon Ki's compensation has increased in line with AUX International Holdings recently becoming profitable.
  • Hon Ki's remuneration is lower than average for companies of similar size in Germany.
Management Team

Hon Ki Chan

TITLE
CEO, Finance Director
COMPENSATION
HK$1M
AGE
40
TENURE
0.6 yrs

Jiang Zheng

TITLE
Executive Director
COMPENSATION
HK$2M
AGE
53

Guoying Shen

TITLE
Executive Director
AGE
47

Jingguo Zhang

TITLE
Chairman
AGE
45

Andy Chan

TITLE
Chief Operating Officer
COMPENSATION
HK$69K
AGE
55

Peter Lam

TITLE
Senior Human Resources and Administration Manager
COMPENSATION
HK$58K
AGE
67

Sandy Tsang

TITLE
Joint Company Secretary
COMPENSATION
HK$83K
AGE
44

Tracy Mok

TITLE
Manager of Membership Database and Information Technology
COMPENSATION
HK$70K
AGE
56
Board of Directors Tenure

Average tenure and age of the AUX International Holdings board of directors in years:

4.9
Average Tenure
51
Average Age
  • The tenure for the AUX International Holdings board of directors is about average.
Board of Directors

Hon Ki Chan

TITLE
CEO, Finance Director
COMPENSATION
HK$1M
AGE
40
TENURE
4.9 yrs

Jiang Zheng

TITLE
Executive Director
COMPENSATION
HK$2M
AGE
53
TENURE
4.9 yrs

Guoying Shen

TITLE
Executive Director
AGE
47
TENURE
4.9 yrs

Jingguo Zhang

TITLE
Chairman
AGE
45
TENURE
1.2 yrs

Siu Fung Bau

TITLE
Independent Non-Executive Director
COMPENSATION
HK$150K
AGE
51
TENURE
4.9 yrs

Aidong Lou

TITLE
Independent Non-Executive Director
COMPENSATION
HK$150K
AGE
53
TENURE
4.9 yrs

Chiu Kwok Poon

TITLE
Independent Non-Executive Director
COMPENSATION
HK$150K
AGE
57
TENURE
4.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess AUX International Holdings's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. AUX International Holdings has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

MEN News

Simply Wall St News

MEN Company Info

Description

AUX International Holdings Limited, an investment holding company, engages in the operation of clubbing business in Hong Kong. It owns and operates Magnum Club and Zentral Club, which are located in the Lan Kwai Fong area. The company’s clubs operate as nightclubs, as well as hosts private parties, corporate events, live entertainment, fashion shows, jewelry fair, filming locations, film premieres, and others. It also provides property management services to various types of properties in the People's Republic of China, including medium to high-end residential properties, as well as non-residential properties, such as office buildings, commercial complexes, hospitals, and industrial parks. The company was formerly known as Magnum Entertainment Group Holdings Limited and changed its name to AUX International Holdings Limited in August 2015. AUX International Holdings Limited was founded in 2007 and is headquartered in Hong Kong, Hong Kong. AUX International Holdings Limited is a subsidiary of Huiri Limited.

Details
Name: AUX International Holdings Limited
MEN
Exchange: DB
Founded: 2007
HK$20,622,456
374,984,000
Website: http://www.auxint.com
Address: AUX International Holdings Limited
Tower 1,
Room 506B, 5th Floor,
Hong Kong,
Hong Kong
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SEHK 2080 Ordinary Shares The Stock Exchange of Hong Kong Ltd. HK HKD 23. Jan 2014
DB MEN Ordinary Shares Deutsche Boerse AG DE EUR 23. Jan 2014
Number of employees
Current staff
Staff numbers
1,408
AUX International Holdings employees.
Industry
Restaurants
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/05 22:13
End of day share price update: 2020/04/03 00:00
Last estimates confirmation: 2018/06/29
Last earnings filing: 2019/12/30
Last earnings reported: 2019/09/30
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.