stockrow
Friday 6 November 2026
Export MEGL’s income statement to Excel — free account
Magic Empire Global Limited
MEGL Financial Capital Markets
Magic Empire Global Limited’s revenue for fiscal 2025 (year ended December 2025) was $1.5 million, down 10.0% from fiscal 2024.
0.12
0.00
0.00%
Follow MEGL
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 1 | 2 | 2 | 1 | +1.1% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | 100.00 | 100.00 | 100.00 | 100.00 | 0.0 pt | ||||||
| EBT | — | — | — | — | — | — | 0 | 0 | (1) | (1) | +34.0% | ||||||
| EBT margin, % | — | — | — | — | — | — | (30.90) | (3.51) | (37.00) | (72.07) | (41.2) pt | ||||||
| Net income | — | — | — | — | — | 0 | 0 | 0 | (1) | (1) | n/m | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | 0.34 | 0.35 | 0.33 | 0.29 | (4.5%) | |||||
| Earnings | — | — | — | — | — | — | (0.12) | (0.01) | (0.12) | (0.21) | +20.5% | ||||||
| Cash flow | — | — | — | — | — | — | (0.03) | 0.00 | (0.12) | (0.17) | +84.7% | ||||||
| Capex | — | — | — | — | — | — | 0.00 | (0.05) | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | (0.03) | (0.05) | (0.12) | (0.17) | +84.7% | ||||||
| Book value | — | — | — | — | — | — | 4.09 | 3.39 | 3.29 | 3.08 | (9.1%) | ||||||
| Shares, m | — | — | — | — | — | — | 4 | 5 | 5 | 5 | +5.9% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 8.53 | 2.1 | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | 0 | 0 | (1) | (1) | +95.4% | |||||
| Capex | — | — | — | — | — | — | — | 0 | — | — | — | ||||||
| Free cash flow | — | — | — | — | — | — | 0 | 0 | (1) | (1) | +95.4% | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 15 | 12 | 16 | 15 | (0.2%) | |||||
| Net debt | — | — | — | — | — | — | (16) | (12) | (16) | (16) | (0.2%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | 17 | 17 | 17 | 16 | (3.8%) | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | (5.33) | (0.34) | (3.46) | (6.34) | (1.0) pt | |||||
| ROIC | — | — | — | — | — | — | (19.38) | (4.20) | (315.35) | (1,503.12) | (1,483.7) pt | ||||||
| ROE | — | — | — | — | — | — | 0.00 | (0.36) | (3.60) | (6.62) | (6.6) pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | 9 | 9 | 8 | 8 | 7 | (6.1%) | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.16 | 0.22 | 0.21 | 0.21 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025
Magic Empire Global Limited vs peers in Capital Markets (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| ARBK Argo Blockchain PLC Sponsored ADR | $22.5M | — (loss-making) | — (loss-making) | −70.04% (below 0%: shrinking) | n/m | −128.72% (below 0%: shrinking) | (22.79%) | (57.47%) | Compare |
| ATCH AtlasClear Holdings, Inc. | $19.8M | 10.2× | — | +136.82% (above 0%: growing) | n/m | −163.33% (below 0%: shrinking) | 100.00% | (53.57%) | Compare |
| PLUT Plutus Financial Group Limited | $18.9M | — | — | — | — | — | — | — | Compare |
| TAOX Tao Synergies Inc. | $18.9M | — (loss-making) | — (loss-making) | +2,115.00% (above 0%: growing) | n/m | −16.79% (below 0%: shrinking) | 100.00% | (1,771.11%) | Compare |
| MDBH MDB Capital Holdings, LLC | $15.7M | — (loss-making) | — | +70.95% (above 0%: growing) | n/m | −21.65% (below 0%: shrinking) | 100.00% | 1,110.51% | Compare |
| BGDE Mawson Infrastructure Group Inc. | $15.1M | — (loss-making) | — (loss-making) | −35.46% (below 0%: shrinking) | n/m | −56.83% (below 0%: shrinking) | 26.14% | (102.37%) | Compare |
| NCPL Netcapital Inc. | $10.2M | — (loss-making) | — | −38.24% (below 0%: shrinking) | n/m | +25.34% (above 0%: growing) | 98.09% | (2,305.73%) | Compare |
| MEGL Magic Empire Global Limited | $8.0M | — | — | — | — | — | — | — | |
| SOS SOS Limited Unsponsored ADR | $7.4M | — (loss-making) | — (loss-making) | −77.34% (below 0%: shrinking) | n/m | −15,151.10% (below 0%: shrinking) | 0.22% | 0.00% | Compare |
| Median of peers | $17.3M | — | — | −35.46% | — | −56.83% | 98.09% | (57.47%) |