XHKG0050
Market cap194mUSD
Dec 23, Last price
4.25HKD
1D
0.47%
1Q
0.47%
Jan 2017
-51.54%
Name
Hong Kong Ferry Holdings Co Ltd
Chart & Performance
Profile
Hong Kong Ferry (Holdings) Company Limited, an investment holding company, primarily engages in the property development and investment business in Hong Kong. The company operates in four segments: Property Development; Property Investment; Ferry, Shipyard and Related Operations; and Securities Investment. It develops and sells residential units, commercial arcades, and car parking spaces; invests in and leases real estate properties; and offers property management services. The company also provides dangerous goods vehicular ferry, and ship repair and maintenance services, as well as sells goods on cruise vessels. In addition, it invests in debt and equity securities; provides property finance; and engages in the trading and floating restaurant business. The company was formerly known as The Hongkong and Yaumati Ferry Company Limited and changed its name to Hong Kong Ferry (Holdings) Company Limited in 1989. Hong Kong Ferry (Holdings) Company Limited was incorporated in 1923 and is headquartered in Tsing Yi, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 374,605 33.49% | 280,632 14.92% | 244,197 17.25% | |||||||
Cost of revenue | 321,849 | 250,062 | 222,031 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 52,756 | 30,570 | 22,166 | |||||||
NOPBT Margin | 14.08% | 10.89% | 9.08% | |||||||
Operating Taxes | 20,770 | 56,781 | 20,354 | |||||||
Tax Rate | 39.37% | 185.74% | 91.83% | |||||||
NOPAT | 31,986 | (26,211) | 1,812 | |||||||
Net income | 190,393 -85.34% | 1,299,136 998.64% | 118,249 344.75% | |||||||
Dividends | (445,342) | (89,068) | (89,068) | |||||||
Dividend yield | 26.88% | 3.13% | 4.56% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,883 | 9,101 | 2,121 | |||||||
Long-term debt | 12,641 | 18,448 | 4,106 | |||||||
Deferred revenue | (1) | |||||||||
Other long-term liabilities | (1) | 2,720 | ||||||||
Net debt | (2,619,854) | (5,450,397) | (4,573,379) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 24,625 | 408,955 | 42,973 | |||||||
CAPEX | (4,087) | (24,344) | (7,722) | |||||||
Cash from investing activities | 373,072 | (1,253,315) | 726,393 | |||||||
Cash from financing activities | (447,555) | (93,719) | (91,280) | |||||||
FCF | 195,137 | (433,463) | (57,259) | |||||||
Balance | ||||||||||
Cash | 1,825,434 | 1,972,726 | 1,683,031 | |||||||
Long term investments | 813,944 | 3,505,220 | 2,896,575 | |||||||
Excess cash | 2,620,648 | 5,463,914 | 4,567,396 | |||||||
Stockholders' equity | 6,978,157 | 7,218,257 | 6,004,518 | |||||||
Invested Capital | 4,353,754 | 1,734,763 | 1,425,107 | |||||||
ROIC | 1.05% | 0.13% | ||||||||
ROCE | 0.75% | 0.42% | 0.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 356,274 | 356,274 | 356,274 | |||||||
Price | 4.65 -41.73% | 7.98 45.62% | 5.48 -10.60% | |||||||
Market cap | 1,656,674 -41.73% | 2,843,066 45.62% | 1,952,381 -10.60% | |||||||
EV | (969,117) | (2,607,331) | (2,620,998) | |||||||
EBITDA | 72,365 | 45,078 | 29,971 | |||||||
EV/EBITDA | ||||||||||
Interest | 265 | 249 | 122 | |||||||
Interest/NOPBT | 0.50% | 0.81% | 0.55% |