Market Price ($) | 5.100 |
Market Cap ($m) | 546 |
Enterprise Value ($m) | 2,124 |
Shares Outstanding | 107,038,208 |
Code | MHPC LI |
FV ($) | **** |
Upside (%) | **** |
Recommendation | **** |
Indicator | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|
Sales ($m) | 1,911 | 2,372 | *** | *** | *** |
EBITDA ($m) | 395 | 709 | *** | *** | *** |
Net Income ($m) | (133) | 393 | *** | *** | *** |
Net Debt ($m) | 1,456 | 1,608 | *** | *** | *** |
Indicator | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|
P/E | neg. | 1.39 | *** | *** | *** |
P/Sales | 0.29 | 0.23 | *** | *** | *** |
EV/EBITDA | 5.1 | 3.0 | *** | *** | *** |
P/Book | 0.44 | 0.30 | *** | *** | *** |
Year | 2026 | 2029 |
---|---|---|
Issue Volume ($m) | 550 | 350 |
Coupon Rate (% p.a.) | 6.95% | 6.25% |
Coupon Frequency | S/A | S/A |
Maturity date | 4/3/2026 | 9/19/2029 |
Ratings: Fitch/Moody`s/S&P | C/—/CCC | C/—/CCC |
Market Price* ($) | 92.25 | 81.00 |
Market YTM* | 18.30% | 12.10% |
Spread over UST* | - | - |
Note: *Based on bid price. |
Year | 2021 | 2022 | 2023 |
---|---|---|---|
Net Sales ($m) | 2,372 | *** | *** |
EBITDA ($m) | 709 | *** | *** |
Net Income ($m) | 393 | *** | *** |
EBIT Coverage Ratio (x) | 3.60 | *** | *** |
Net Debt/Equity (%) | 105.0% | *** | *** |
Covenants | |
---|---|
Restriction on payment of dividend | - |
Financial Reports | A - within 135 days; S/A - within 90 days |
Max. Consolidated Net Debt/EBITDA* | 3:1 |
Events of Default | |
Failure to pay | 30 days |
Cross default | $10m |
Expiry of license, illegality, insolvency etc. | - |
Judgements | $10m/60 days |