XHKG0051
Market cap465mUSD
Dec 18, Last price
5.10HKD
Name
Harbour Centre Development Limited
Chart & Performance
Profile
Harbour Centre Development Limited, an investment holding company, engages in the hotel ownership, and property investment and development activities in Hong Kong, Mainland China, and internationally. It engages in the acquisition, development, and sale of trading properties, as well as invests in and leases properties. The company also operates The Murray hotel, Marco Polo Hongkong Hotel, Marco Polo Changzhou hotel, and Niccolo Suzhou. In addition, it provides finance and bank deposit services; and engages in the equity investment in global capital markets. The company is based in Kowloon, 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 | 1,579,000 38.63% | 1,139,000 -74.60% | 4,484,000 35.35% | |||||||
Cost of revenue | 1,450,000 | 882,000 | 3,673,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 129,000 | 257,000 | 811,000 | |||||||
NOPBT Margin | 8.17% | 22.56% | 18.09% | |||||||
Operating Taxes | 5,000 | 12,000 | 323,000 | |||||||
Tax Rate | 3.88% | 4.67% | 39.83% | |||||||
NOPAT | 124,000 | 245,000 | 488,000 | |||||||
Net income | (107,000) -52.86% | (227,000) -809.38% | 32,000 -102.95% | |||||||
Dividends | (50,000) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 22,000 | 517,000 | (244,000) | |||||||
Long-term debt | 504,000 | 581,000 | 1,450,000 | |||||||
Deferred revenue | 581,000 | 1,450,000 | ||||||||
Other long-term liabilities | (581,000) | (1,450,000) | ||||||||
Net debt | (2,978,000) | (8,568,000) | (9,390,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 278,000 | (147,000) | 1,130,000 | |||||||
CAPEX | (25,000) | (6,000) | (30,000) | |||||||
Cash from investing activities | 44,000 | 175,000 | 243,000 | |||||||
Cash from financing activities | (567,000) | (394,000) | (1,615,000) | |||||||
FCF | 194,000 | 696,000 | 913,000 | |||||||
Balance | ||||||||||
Cash | 381,000 | 634,000 | 1,089,000 | |||||||
Long term investments | 3,123,000 | 9,032,000 | 9,507,000 | |||||||
Excess cash | 3,425,050 | 9,609,050 | 10,371,800 | |||||||
Stockholders' equity | 14,438,000 | 26,728,000 | 27,499,000 | |||||||
Invested Capital | 11,538,950 | 6,630,950 | 6,533,200 | |||||||
ROIC | 1.36% | 3.72% | 6.89% | |||||||
ROCE | 0.85% | 1.55% | 4.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 708,800 | 708,800 | 708,800 | |||||||
Price | 7.15 -0.83% | 7.21 | ||||||||
Market cap | 5,067,920 -0.83% | 5,110,448 | ||||||||
EV | 2,198,920 | (3,251,552) | ||||||||
EBITDA | 343,000 | 485,000 | 1,034,000 | |||||||
EV/EBITDA | 6.41 | |||||||||
Interest | 38,000 | 36,000 | 29,000 | |||||||
Interest/NOPBT | 29.46% | 14.01% | 3.58% |