1D0 Stock Financial Analysis - Kimly Limited (Catalist) Stock

Overview

Kimly Limited is a Singapore-based company primarily engaged in the operation of traditional coffee shops under the brand name "Kimly".

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for Kimly Limited as of 31 March 2025 is 320.20 MM.
The operating income for Kimly Limited as of 31 March 2025 is 41.08 MM.
The net income for Kimly Limited as of 31 March 2025 is 30.38 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-03-31	320.20	41.08	30.38
2024-12-31	319.79	41.88	31.75
2024-09-30	319.38	42.67	33.12
2024-06-30	318.11	43.54	34.23
2024-03-31	316.84	44.41	35.34
2023-12-31	315.35	44.33	35.91
2023-09-30	313.85	44.26	36.47
2023-06-30	315.11	42.90	35.31
2023-03-31	316.36	41.55	34.15
2022-12-31	317.05	43.70	34.08
2022-09-30	317.75	45.86	34.02
2022-06-30	295.31	43.64	35.05
2022-03-31	272.86	41.43	36.08
2021-12-31	255.75	42.49	37.68
2021-09-30	238.64	43.55	39.28
2021-06-30	232.34	41.92	37.85
2021-03-31	226.04	40.29	36.42
2020-12-31	218.41	33.25	30.82
2020-09-30	210.77	26.22	25.23

Income Statement: EPS

The earnings per share basic for Kimly Limited as of 31 March 2025 is 0.02.
The earnings per share diluted for Kimly Limited as of 31 March 2025 is 0.02.

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-03-31	0.02	0.02
2024-12-31	0.03	0.03
2024-09-30	0.03	0.03
2024-06-30	0.03	0.03
2024-03-31	0.03	0.03
2023-12-31	0.03	0.03
2023-09-30	0.03	0.03
2023-06-30	0.03	0.03
2023-03-31	0.03	0.03
2022-12-31	0.03	0.03
2022-09-30	0.03	0.03
2022-06-30	0.03	0.03
2022-03-31	0.03	0.03
2021-12-31	0.03	0.03
2021-09-30	0.03	0.03
2021-06-30	0.03	0.03
2021-03-31	0.03	0.03
2020-12-31	0.03	0.03
2020-09-30	0.02	0.02

Cash Flow: Operations, Investing, Financing

The cash from operating activities for Kimly Limited as of 31 March 2025 is 84.12 MM.
The cash from investing activities for Kimly Limited as of 31 March 2025 is -18.35 MM.
The cash from financing activities for Kimly Limited as of 31 March 2025 is -78.78 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-03-31	84.12	-18.35	-78.78
2024-12-31	85.90	-11.32	-76.37
2024-09-30	87.69	-4.29	-73.97
2024-06-30	91.38	-7.48	-72.77
2024-03-31	95.08	-10.68	-71.57
2023-12-31	91.71	-8.51	-71.06
2023-09-30	88.34	-6.35	-70.55
2023-06-30	84.13	-3.74	-68.96
2023-03-31	79.92	-1.13	-67.37
2022-12-31	83.42	-17.33	-69.06
2022-09-30	86.92	-33.53	-70.76
2022-06-30	85.40	-34.20	-69.13
2022-03-31	83.87	-34.87	-67.50
2021-12-31	86.98	-20.56	-62.34
2021-09-30	90.10	-6.25	-57.19
2021-06-30	94.26	-33.08	-43.52
2021-03-31	98.42	-59.91	-29.85
2020-12-31	86.66	-66.42	-25.33
2020-09-30	74.89	-72.93	-20.82

Valuation Metrics : PE, PriceToBook, PriceToTBV

The p/e for Kimly Limited as of 31 March 2025 is 11.64.
The p/book for Kimly Limited as of 31 March 2025 is 2.03.
The p/tbv for Kimly Limited as of 31 March 2025 is 2.93.

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-03-31	11.64	2.03	2.93
2024-12-31	12.37	2.16	3.12
2024-09-30	11.42	2.16	3.18
2024-06-30	11.24	2.13	3.13
2024-03-31	10.55	2.11	3.15
2023-12-31	10.71	2.14	3.19
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31	12.49	3.67	3.81
2021-12-31	12.65	3.72	3.86
2021-09-30	12.26	3.65	3.78
2021-06-30	10.69	3.03	3.14
2021-03-31	12.73	3.21	3.32
2020-12-31	15.55	3.56	3.71
2020-09-30	16.02	3.67	3.82

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

The ebit/ev for Kimly Limited as of 31 March 2025 is 0.13.
The ebit (3y)/ev for Kimly Limited as of 31 March 2025 is 0.14.

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-03-31	0.13	0.14
2024-12-31	0.12	0.13
2024-09-30	0.13	0.13
2024-06-30	0.13	0.13
2024-03-31	0.15	0.14
2023-12-31	0.14	0.14
2023-09-30	0.12	0.12
2023-06-30	0.12	0.12
2023-03-31	0.12	0.12
2022-12-31	0.11	0.10
2022-09-30	0.11	0.10
2022-06-30	0.10	0.09
2022-03-31	0.11	0.09
2021-12-31	0.10	0.08
2021-09-30	0.11	0.08
2021-06-30	0.13	0.09
2021-03-31	0.11	0.08
2020-12-31	0.08	0.08
2020-09-30	0.08	0.07

Management Effectiveness

The roa for Kimly Limited as of 31 March 2025 is 0.10.
The roe for Kimly Limited as of 31 March 2025 is 0.18.
The roic for Kimly Limited as of 31 March 2025 is 0.10.
The croic for Kimly Limited as of 31 March 2025 is 0.03.
The ocroic for Kimly Limited as of 31 March 2025 is 0.26.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-03-31	0.10	0.18	0.10	0.03	0.26
2024-12-31	0.10	0.17	0.10	0.03	0.26
2024-09-30	0.11	0.18	0.12	0.04	0.33
2024-06-30	0.10	0.21	0.12	0.04	0.33
2024-03-31	0.11	0.21	0.13	0.04	0.30
2023-12-31	0.10	0.22	0.13	0.04	0.30
2023-09-30	0.10	0.20	0.13	0.04	0.29
2023-06-30	0.10	0.21	0.13	0.04	0.29
2023-03-31	0.10	0.22	0.12	0.04	0.28
2022-12-31	0.10	0.25	0.12	-0.06	0.29
2022-09-30	0.11	0.25	0.11	-0.06	0.29
2022-06-30	0.11	0.26	0.12	-0.06	0.29
2022-03-31	0.12	0.29	0.12	-0.06	0.28
2021-12-31	0.12	0.31	0.13	0.01	0.32
2021-09-30	0.12	0.36	0.14	0.09	0.35
2021-06-30	0.12	0.34	0.13	0.06	0.34
2021-03-31	0.13	0.35	0.11	-0.02	0.31
2020-12-31	0.21	0.29	0.09	-0.07	0.27
2020-09-30	0.21	0.29	0.09	-0.07	0.27

Gross Margins

The gross margin for Kimly Limited as of 31 March 2025 is 0.28.
The net margin for Kimly Limited as of 31 March 2025 is 0.10.
The operating margin for Kimly Limited as of 31 March 2025 is 0.14.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-03-31	0.28	0.10	0.14
2024-12-31	0.28	0.10	0.14
2024-09-30	0.29	0.11	0.14
2024-06-30	0.29	0.11	0.14
2024-03-31	0.28	0.12	0.15
2023-12-31	0.28	0.12	0.15
2023-09-30	0.26	0.11	0.14
2023-06-30	0.26	0.11	0.14
2023-03-31	0.29	0.11	0.13
2022-12-31	0.29	0.11	0.15
2022-09-30	0.30	0.11	0.15
2022-06-30	0.30	0.12	0.15
2022-03-31	0.31	0.13	0.15
2021-12-31	0.31	0.15	0.17
2021-09-30	0.33	0.16	0.19
2021-06-30	0.31	0.16	0.18
2021-03-31	0.27	0.14	0.16
2020-12-31	0.24	0.12	0.13
2020-09-30	0.24	0.12	0.13