3Knights Dynamics Group Limited (TKDG)
3Knights Dynamics Group will go public soon, but the exact IPO date is still unknown.
IPO Price Range
$4.00 - $5.00
Shares Offered
5,000,000
Deal Size
$22.50M

3Knights Dynamics Group Statistics

Total Valuation

TKDG has a market cap or net worth of $135.00 million. The enterprise value is $135.12 million.

Market Cap 135.00M
Enterprise Value 135.12M

Important Dates

Earnings Date n/a
Ex-Dividend Date n/a

Share Statistics

TKDG has 30.00 million shares outstanding.

Current Share Class n/a
Shares Outstanding 30.00M
Shares Change (YoY) n/a
Shares Change (QoQ) n/a
Owned by Insiders (%) n/a
Owned by Institutions (%) n/a
Float n/a

Valuation Ratios

The trailing PE ratio is 35.79.

PE Ratio 35.79
Forward PE n/a
PS Ratio 11.47
Forward PS n/a
PB Ratio 78.92
P/TBV Ratio n/a
P/FCF Ratio 55.18
P/OCF Ratio 32.56
PEG Ratio n/a
Financial Ratio History

Enterprise Valuation

The stock's EV/EBITDA ratio is 34.93, with an EV/FCF ratio of 55.23.

EV / Earnings 35.83
EV / Sales 11.48
EV / EBITDA 34.93
EV / EBIT 35.68
EV / FCF 55.23

Financial Position

Current Ratio n/a
Quick Ratio 1.01
Debt / Equity 0.19
Debt / EBITDA 0.08
Debt / FCF 0.13
Interest Coverage 536.53

Financial Efficiency

Return on equity (ROE) is 220.47% and return on invested capital (ROIC) is 206.46%.

Return on Equity (ROE) 220.47%
Return on Assets (ROA) n/a
Return on Invested Capital (ROIC) 206.46%
Return on Capital Employed (ROCE) n/a
Weighted Average Cost of Capital (WACC) n/a
Revenue Per Employee $420,297
Profits Per Employee $134,696
Employee Count 28
Asset Turnover n/a
Inventory Turnover n/a

Taxes

In the past 12 months, TKDG has paid $8,837 in taxes.

Income Tax 8,837
Effective Tax Rate 0.23%

Stock Price Statistics

Beta (5Y) n/a
52-Week Price Change n/a
50-Day Moving Average n/a
200-Day Moving Average n/a
Relative Strength Index (RSI) n/a
Average Volume (20 Days) n/a

Short Selling Information

Short Interest n/a
Short Previous Month n/a
Short % of Shares Out n/a
Short % of Float n/a
Short Ratio (days to cover) n/a

Income Statement

In the last 12 months, TKDG had revenue of $11.77 million and earned $3.77 million in profits. Earnings per share was $0.13.

Revenue 11.77M
Gross Profit 4.34M
Operating Income 3.78M
Pretax Income 3.78M
Net Income 3.77M
EBITDA 3.87M
EBIT 3.79M
Earnings Per Share (EPS) $0.13
Full Income Statement

Balance Sheet

The company has $207,039 in cash and $323,195 in debt, with a net cash position of -$116,156 or -$0.00 per share.

Cash & Cash Equivalents 207,039
Total Debt 323,195
Net Cash -116,156
Net Cash Per Share -$0.00
Equity (Book Value) 1.71M
Book Value Per Share 0.06
Working Capital 10,220
Full Balance Sheet

Cash Flow

In the last 12 months, operating cash flow was $4.15 million and capital expenditures -$1.70 million, giving a free cash flow of $2.45 million.

Operating Cash Flow 4.15M
Capital Expenditures -1.70M
Depreciation & Amortization 80,344
Net Borrowing n/a
Free Cash Flow 2.45M
FCF Per Share $0.08
Full Cash Flow Statement

Margins

Gross margin is 36.86%, with operating and profit margins of 32.12% and 32.05%.

Gross Margin 36.86%
Operating Margin 32.12%
Pretax Margin 32.12%
Profit Margin 32.05%
EBITDA Margin 32.87%
EBIT Margin 32.18%
FCF Margin 20.79%

Dividends & Yields

TKDG does not appear to pay any dividends at this time.

Dividend Per Share n/a
Dividend Yield n/a
Dividend Growth (YoY) n/a
Years of Dividend Growth n/a
Payout Ratio n/a
Buyback Yield n/a
Shareholder Yield n/a
Earnings Yield 2.79%
FCF Yield 1.81%

Analyst Forecast

Price Target n/a
Price Target Difference n/a
Analyst Consensus n/a
Analyst Count n/a
Revenue Growth Forecast (5Y) n/a
EPS Growth Forecast (5Y) n/a

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value n/a
Lynch Upside n/a
Graham Number n/a
Graham Upside n/a

Stock Splits

This stock does not have any record of stock splits.

Last Split Date n/a
Split Type n/a
Split Ratio n/a

Scores

Altman Z-Score n/a
Piotroski F-Score n/a