Symbols / MEGL $1.07 +2.88% Magic Empire Global Limited

Financial Services • Capital Markets • Hong Kong • NCM
MEGL Chart
About

Magic Empire Global Limited provides corporate finance advisory services in Hong Kong. The company provides initial public offering sponsorship, financial and independent financial advisory, and post-listing compliance advisory. It also offers corporate services, which include accounting and financial reporting advisory, company secretarial services, internal control enhancement, investor relations advisory, and other consulting services. The company was incorporated in 2016 and is headquartered in Central, Hong Kong.

Fundamentals
Scroll to Statements
Sector Financial Services Industry Capital Markets Market Cap 5.42M
Enterprise Value -113.44M Income -9.91M Sales 10.18M
Book/sh 3.15 Cash/sh 24.20 Dividend Yield
Payout 0.00% Employees 8 IPO
P/E Forward P/E PEG
P/S 0.53 P/B 0.34 P/C
EV/EBITDA EV/Sales -11.15 Quick Ratio 33.10
Current Ratio 33.37 Debt/Eq 3.06 LT Debt/Eq
EPS (ttm) -0.25 EPS next Y EPS Growth
Revenue Growth -33.80% Earnings ROA -7.41%
ROE -7.63% ROIC Gross Margin 53.49%
Oper. Margin -125.93% Profit Margin -97.40% Shs Outstand 4.06M
Shs Float 3.17M Short Float 2.17% Short Ratio 3.77
Short Interest 52W High 2.62 52W Low 0.87
Beta 2.57 Avg Volume 24.18K Volume 9.47K
Target Price Recom None Prev Close $1.04
Price $1.07 Change 2.88%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$1.07
Latest analyst target
3. DCF / Fair value
Simplified FCF or EPS-based estimate
Ratings
Current target
$1.07
Low
High
Mean
Insider Transactions

No recent insider transactions.

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 2021-12-31
Total Revenue
12.78
-7.31%
13.79
+23.16%
11.20
-33.62%
16.87
Operating Revenue
12.78
-7.31%
13.79
+23.16%
11.20
-33.62%
16.87
Cost Of Revenue
16.14
+66.14%
9.72
+3.69%
9.37
+6.85%
8.77
Reconciled Cost Of Revenue
16.14
+66.14%
9.72
+3.69%
9.37
+6.85%
8.77
Gross Profit
-3.36
-182.38%
4.08
+123.02%
1.83
-77.44%
8.10
Operating Expense
6.87
+2.26%
6.72
+9.84%
6.11
-4.02%
6.37
Selling General And Administration
4.77
-0.33%
4.78
+9.41%
4.37
+31.48%
3.33
General And Administrative Expense
4.77
-0.33%
4.78
+9.41%
4.37
+31.48%
3.33
Salaries And Wages
9.37
+6.85%
8.77
Other Gand A
4.40
+0.55%
4.37
+11.14%
3.94
+20.98%
3.25
Other Operating Expenses
-0.17
+19.99%
-0.22
Total Expenses
23.01
+40.03%
16.43
+6.12%
15.48
+2.27%
15.14
Operating Income
-10.23
-287.34%
-2.64
+38.41%
-4.29
-347.82%
1.73
Total Operating Income As Reported
-10.23
-263.54%
-2.81
+37.53%
-4.50
-360.30%
1.73
EBITDA
-2.57
-245.88%
1.76
+238.59%
-1.27
-126.60%
4.78
Normalized EBITDA
-3.67
-198.68%
3.72
+393.10%
-1.27
-126.60%
4.78
Reconciled Depreciation
2.10
-0.25%
2.11
+7.52%
1.96
-35.70%
3.05
EBIT
-4.67
-1255.12%
-0.34
+89.33%
-3.23
-286.51%
1.73
Total Unusual Items
1.11
+156.34%
-1.96
Total Unusual Items Excluding Goodwill
1.11
+156.34%
-1.96
Net Income
-4.73
-877.62%
-0.48
+87.41%
-3.84
-343.39%
1.58
Pretax Income
-4.73
-877.62%
-0.48
+86.02%
-3.46
-309.88%
1.65
Net Non Operating Interest Income Expense
4.39
+6.57%
4.12
+398.55%
0.83
+1120.26%
-0.08
Interest Expense Non Operating
0.06
-56.04%
0.14
-39.96%
0.23
+182.24%
0.08
Net Interest Income
4.39
+6.57%
4.12
+398.55%
0.83
+1120.26%
-0.08
Interest Expense
0.06
-56.04%
0.14
-39.96%
0.23
+182.24%
0.08
Interest Income Non Operating
4.45
+4.52%
4.26
+302.42%
1.06
+86710.66%
0.00
Interest Income
4.45
+4.52%
4.26
+302.42%
1.06
+86710.66%
0.00
Other Income Expense
1.11
+156.34%
-1.96
-746.11%
-0.23
-182.24%
-0.08
Other Non Operating Income Expenses
-0.23
-182.24%
-0.08
Gain On Sale Of Security
1.11
+156.34%
-1.96
Tax Provision
0.00
0.00
-100.00%
0.38
+444.03%
0.07
Tax Rate For Calcs
0.00
0.00
-100.00%
0.00
+292.86%
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-4.73
-877.62%
-0.48
+87.41%
-3.84
-343.39%
1.58
Net Income From Continuing Operation Net Minority Interest
-4.73
-877.62%
-0.48
+87.41%
-3.84
-343.39%
1.58
Net Income From Continuing And Discontinued Operation
-4.73
-877.62%
-0.48
+87.41%
-3.84
-343.39%
1.58
Net Income Continuous Operations
-4.73
-877.62%
-0.48
+87.41%
-3.84
-343.39%
1.58
Normalized Income
-5.84
-494.53%
1.48
+138.50%
-3.84
-343.39%
1.58
Net Income Common Stockholders
-4.73
-877.62%
-0.48
+87.41%
-3.84
-343.39%
1.58
Diluted EPS
-0.10
+88.89%
-0.90
-304.55%
0.44
Basic EPS
-0.10
+88.89%
-0.90
-304.55%
0.44
Basic Average Shares
5.06
+18.62%
4.27
+13.84%
3.75
Diluted Average Shares
5.06
+18.62%
4.27
+13.84%
3.75
Diluted NI Availto Com Stockholders
-4.73
-877.62%
-0.48
+87.41%
-3.84
-343.39%
1.58
Amortization
2.35
Amortization Of Intangibles Income Statement
2.35
Depreciation Amortization Depletion Income Statement
2.10
-0.25%
2.11
+7.52%
1.96
-35.70%
3.05
Depreciation And Amortization In Income Statement
2.10
-0.25%
2.11
+7.52%
1.96
-35.70%
3.05
Depreciation Income Statement
2.10
-0.25%
2.11
+7.52%
1.96
-35.70%
3.05
Insurance And Claims
0.37
-9.75%
0.41
-6.23%
0.44
+509.34%
0.07
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Assets
136.14
-1.53%
138.26
-4.06%
144.11
+460.83%
25.70
Current Assets
130.64
+35.72%
96.26
-23.64%
126.05
+536.90%
19.79
Cash Cash Equivalents And Short Term Investments
127.51
+37.99%
92.41
-24.14%
121.81
+942.32%
11.69
Cash And Cash Equivalents
127.51
+37.99%
92.41
-24.14%
121.81
+942.32%
11.69
Cash Financial
127.51
+37.99%
92.41
-24.14%
121.81
+942.32%
11.69
Receivables
2.24
-18.47%
2.75
-13.68%
3.19
-38.46%
5.18
Accounts Receivable
1.79
-22.07%
2.30
+15.79%
1.99
-61.62%
5.18
Taxes Receivable
0.00
-100.00%
0.59
0.00
Accrued Interest Receivable
0.45
+0.01%
0.45
-12.76%
0.52
0.00
Prepaid Assets
0.89
-19.23%
1.10
+4.34%
1.05
-0.24%
1.05
Current Deferred Assets
0.00
-100.00%
1.87
Total Non Current Assets
5.50
-86.90%
42.00
+132.65%
18.05
+205.81%
5.90
Net PPE
5.50
+64.08%
3.35
-5.64%
3.55
-35.52%
5.51
Gross PPE
8.25
+44.20%
5.72
+0.17%
5.71
-24.91%
7.61
Accumulated Depreciation
-2.75
-16.08%
-2.37
-9.72%
-2.16
-2.99%
-2.10
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
2.31
+0.00%
2.31
+474.21%
0.40
+0.00%
0.40
Other Properties
4.19
+152.55%
1.66
-53.33%
3.55
-34.78%
5.45
Leases
1.76
+0.00%
1.76
+0.00%
1.76
+0.00%
1.76
Investments And Advances
0.00
-100.00%
38.65
+166.54%
14.50
0.00
Long Term Equity Investment
0.00
-100.00%
38.65
+166.54%
14.50
0.00
Non Current Deferred Assets
0.00
-100.00%
0.39
Non Current Deferred Taxes Assets
0.00
-100.00%
0.39
Total Liabilities Net Minority Interest
6.61
+65.57%
3.99
-48.68%
7.77
-61.49%
20.19
Current Liabilities
3.54
-11.22%
3.99
-33.81%
6.03
-63.55%
16.54
Payables And Accrued Expenses
0.69
-35.75%
1.08
+1.01%
1.07
-90.69%
11.47
Payables
11.15
Current Accrued Expenses
0.69
-35.75%
1.08
+1.01%
1.07
+226.82%
0.33
Pensionand Other Post Retirement Benefit Plans Current
0.00
-100.00%
0.06
+509.39%
0.01
Total Tax Payable
0.00
-100.00%
0.24
Current Debt And Capital Lease Obligation
1.20
-31.03%
1.75
-8.32%
1.90
+5.12%
1.81
Current Capital Lease Obligation
1.20
-31.03%
1.75
-8.32%
1.90
+5.12%
1.81
Current Deferred Liabilities
1.64
+41.24%
1.16
-61.89%
3.05
-6.05%
3.25
Current Deferred Revenue
1.64
+41.24%
1.16
-61.89%
3.05
-6.05%
3.25
Total Non Current Liabilities Net Minority Interest
3.06
0.00
-100.00%
1.75
-52.17%
3.65
Long Term Debt And Capital Lease Obligation
3.06
0.00
-100.00%
1.75
-52.17%
3.65
Long Term Capital Lease Obligation
3.06
0.00
-100.00%
1.75
-52.17%
3.65
Stockholders Equity
129.54
-3.52%
134.27
-1.52%
136.33
+2374.80%
5.51
Common Stock Equity
129.54
-3.52%
134.27
-1.52%
136.33
+2374.80%
5.51
Capital Stock
0.02
+0.00%
0.02
+0.00%
0.02
+35.26%
0.01
Common Stock
0.02
+0.00%
0.02
+0.00%
0.02
+35.26%
0.01
Share Issued
5.06
+0.00%
5.06
+0.00%
5.06
+1.28%
5.00
Ordinary Shares Number
5.06
+0.00%
5.06
+0.00%
5.06
+1.28%
5.00
Additional Paid In Capital
138.66
+0.00%
138.66
+0.00%
138.66
0.00
Retained Earnings
-9.14
-107.23%
-4.41
-88.09%
-2.35
-142.66%
5.50
Total Equity Gross Minority Interest
129.54
-3.52%
134.27
-1.52%
136.33
+2374.80%
5.51
Total Capitalization
129.54
-3.52%
134.27
-1.52%
136.33
+2374.80%
5.51
Working Capital
127.10
+37.75%
92.27
-23.13%
120.03
+3585.82%
3.26
Invested Capital
129.54
-3.52%
134.27
-1.52%
136.33
+2374.80%
5.51
Total Debt
4.27
+144.40%
1.75
-52.17%
3.65
-33.17%
5.46
Capital Lease Obligations
4.27
+144.40%
1.75
-52.17%
3.65
-33.17%
5.46
Net Tangible Assets
129.54
-3.52%
134.27
-1.52%
136.33
+2374.80%
5.51
Tangible Book Value
129.54
-3.52%
134.27
-1.52%
136.33
+2374.80%
5.51
Duefrom Related Parties Current
0.00
-100.00%
0.10
0.00
Dueto Related Parties Current
0.00
-100.00%
10.90
Investments In Other Ventures Under Equity Method
0.00
-100.00%
38.65
+166.54%
14.50
0.00
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Operating Cash Flow
-4.65
-5021.01%
0.09
+110.38%
-0.91
-234.14%
0.68
Cash Flow From Continuing Operating Activities
-4.65
-5021.01%
0.09
+110.38%
-0.91
-234.14%
0.68
Net Income From Continuing Operations
-4.73
-877.62%
-0.48
+87.41%
-3.84
-343.39%
1.58
Depreciation Amortization Depletion
2.10
-0.25%
2.11
+7.52%
1.96
-35.70%
3.05
Depreciation
2.10
-0.25%
2.11
+7.52%
1.96
-35.70%
3.05
Amortization Cash Flow
2.35
Depreciation And Amortization
2.10
-0.25%
2.11
+7.52%
1.96
-35.70%
3.05
Amortization Of Intangibles
2.35
Other Non Cash Items
0.06
-56.04%
0.14
-39.96%
0.23
+182.24%
0.08
Asset Impairment Charge
0.00
-100.00%
1.96
0.00
Deferred Tax
0.00
0.00
-100.00%
0.39
+200.00%
-0.39
Deferred Income Tax
0.00
0.00
-100.00%
0.39
+200.00%
-0.39
Operating Gains Losses
-1.11
-156.34%
1.96
Gain Loss On Investment Securities
-1.11
-156.34%
1.96
Change In Working Capital
-0.98
+73.13%
-3.63
-1136.59%
0.35
+109.63%
-3.64
Change In Receivables
0.51
+49.66%
0.34
-83.75%
2.09
+287.24%
-1.12
Changes In Account Receivables
0.51
+261.84%
-0.31
-109.84%
3.19
+232.66%
-2.41
Change In Prepaid Assets
0.21
+562.74%
-0.05
-1868.44%
0.00
-99.18%
0.31
Change In Payables And Accrued Expense
-0.39
-3666.95%
0.01
-97.83%
0.50
+288.02%
-0.27
Change In Accrued Expense
-0.39
-3666.95%
0.01
-98.54%
0.74
+246.00%
-0.51
Change In Payable
-0.24
-200.00%
0.24
Change In Other Working Capital
0.48
+125.40%
-1.89
-861.50%
-0.20
-484.79%
-0.03
Change In Other Current Liabilities
-1.79
+12.50%
-2.04
+0.00%
-2.04
+19.38%
-2.54
Investing Cash Flow
39.75
+242.39%
-27.92
-91.27%
-14.60
0.00
Cash Flow From Continuing Investing Activities
39.75
+242.39%
-27.92
-91.27%
-14.60
0.00
Net PPE Purchase And Sale
0.00
+100.00%
-1.90
0.00
0.00
Purchase Of PPE
0.00
+100.00%
-1.90
0.00
0.00
Capital Expenditure
-1.90
Net Investment Purchase And Sale
39.75
+252.25%
-26.11
-80.07%
-14.50
0.00
Purchase Of Investment
-8.50
+67.45%
-26.11
-80.07%
-14.50
0.00
Sale Of Investment
48.25
0.00
0.00
Net Other Investing Changes
0.10
+200.00%
-0.10
Financing Cash Flow
0.00
+100.00%
-1.58
-101.26%
125.63
+3914.87%
3.13
Cash Flow From Continuing Financing Activities
0.00
+100.00%
-1.58
-101.26%
125.63
+3914.87%
3.13
Net Common Stock Issuance
0.00
0.00
-100.00%
140.54
0.00
Cash Dividends Paid
0.00
+100.00%
-1.58
+60.45%
-4.00
0.00
Net Other Financing Charges
-10.90
-448.43%
3.13
Changes In Cash
35.10
+219.37%
-29.41
-126.70%
110.13
+2792.09%
3.81
Beginning Cash Position
92.41
-24.14%
121.81
+942.32%
11.69
+48.33%
7.88
End Cash Position
127.51
+37.99%
92.41
-24.14%
121.81
+942.32%
11.69
Free Cash Flow
-4.65
-156.83%
-1.81
-98.87%
-0.91
-234.14%
0.68
Interest Paid Supplemental Data
0.00
0.00
0.00
0.00
Income Tax Paid Supplemental Data
0.00
0.00
-100.00%
0.82
0.00
Change In Income Tax Payable
0.00
0.00
+100.00%
-0.24
-200.00%
0.24
Change In Tax Payable
0.00
0.00
+100.00%
-0.24
-200.00%
0.24
Common Stock Issuance
0.00
0.00
-100.00%
140.54
0.00
Issuance Of Capital Stock
0.00
0.00
-100.00%
140.54
0.00
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