OTCMBSTGF
Market cap369mUSD
Sep 17, Last price
0.51
Name
Boustead Singapore Ltd
Chart & Performance
Profile
Boustead Singapore Limited, an investment holding company, provides energy-related engineering, real estate, and geospatial and healthcare technology solutions in Africa, the Asia Pacific, Australia and Oceania, Europe, the Middle East, and North and South America. The company designs, engineers, and supplies direct-fired process heater systems, waste heat recovery units, and related equipment for the oil and gas, petrochemical, and energy industries. It also designs, engineers, and supplies emergency shutdown and process control systems, including pneumatic and hydraulic, or safety programmable logic controller-based wellhead control panels and hydraulic power units; integrated control and safety shutdown systems; and topside automation systems, chemical injection skids, fire and gas systems, and supervisory control and data acquisition systems for the upstream oil and gas industries. In addition, the company offers water and wastewater treatment plants for the oil and gas, petrochemical, pharmaceutical, power, semiconductor, and special defense industries, as well as for municipal authorities. Further, it designs, engineers, and supplies mini-power plants, solid waste energy recovery plants, and related combustion technology; and provides design-and-build and development expertise for business parks and industrial developments. Additionally, the company offers geographic information systems and location intelligence solutions; and management, professional and training, project management, design, construction and property-related, private business trust, real estate trustee, property fund management, and data set services. It also distributes medical solutions for age-related chronic diseases and mobility issues, as well as Esri geospatial technology; holds, manages, and rents properties; and develops industrial spaces for lease/sale. The company was founded in 1828 and is headquartered in Singapore.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 767,573 36.67% | 561,645 -11.11% | 631,811 -7.86% | |||||||
Cost of revenue | 674,577 | 514,022 | 598,087 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 92,996 | 47,623 | 33,724 | |||||||
NOPBT Margin | 12.12% | 8.48% | 5.34% | |||||||
Operating Taxes | 28,283 | 20,281 | 16,448 | |||||||
Tax Rate | 30.41% | 42.59% | 48.77% | |||||||
NOPAT | 64,713 | 27,342 | 17,276 | |||||||
Net income | 64,188 41.62% | 45,325 48.23% | 30,578 -72.96% | |||||||
Dividends | (19,099) | (19,255) | (41,128) | |||||||
Dividend yield | 4.12% | 4.86% | 8.68% | |||||||
Proceeds from repurchase of equity | (3,965) | (122) | ||||||||
BB yield | 1.00% | 0.03% | ||||||||
Debt | ||||||||||
Debt current | 6,447 | 6,533 | 5,171 | |||||||
Long-term debt | 67,346 | 89,075 | 116,203 | |||||||
Deferred revenue | 3,143 | 1,885 | 579 | |||||||
Other long-term liabilities | 79,681 | 59,618 | 53,526 | |||||||
Net debt | (565,798) | (481,532) | (393,336) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 96,380 | 76,909 | 54,963 | |||||||
CAPEX | (5,073) | (2,908) | (3,752) | |||||||
Cash from investing activities | (44,148) | (46,892) | (56,998) | |||||||
Cash from financing activities | (4,601) | (96,971) | (68,729) | |||||||
FCF | 65,500 | 26,324 | 29,616 | |||||||
Balance | ||||||||||
Cash | 376,390 | 332,395 | 474,979 | |||||||
Long term investments | 263,201 | 244,745 | 39,731 | |||||||
Excess cash | 601,212 | 549,058 | 483,119 | |||||||
Stockholders' equity | 570,779 | 611,350 | 648,755 | |||||||
Invested Capital | 79,692 | 133,871 | 250,881 | |||||||
ROIC | 60.60% | 14.21% | 7.91% | |||||||
ROCE | 14.22% | 6.94% | 4.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 477,473 | 480,235 | 483,261 | |||||||
Price | 0.97 17.58% | 0.83 -15.82% | 0.98 -2.97% | |||||||
Market cap | 463,149 16.90% | 396,194 -16.34% | 473,596 -3.52% | |||||||
EV | (78,811) | 55,501 | 281,944 | |||||||
EBITDA | 104,149 | 57,600 | 45,282 | |||||||
EV/EBITDA | 0.96 | 6.23 | ||||||||
Interest | 1,649 | 3,128 | 1,952 | |||||||
Interest/NOPBT | 1.77% | 6.57% | 5.79% |