XHKG0062
Market cap539mUSD
Dec 23, Last price
8.23HKD
1D
0.00%
1Q
0.61%
Jan 2017
-62.76%
Name
Transport International Holdings Ltd
Chart & Performance
Profile
Transport International Holdings Limited, an investment holding company, provides franchised and non-franchised public transportation services in the People's Republic of China. It operates through Franchised Bus Operation; Property Holdings and Development; and All Other Segments. The Franchised Bus Operation segment provides franchised public bus transportation services in Hong Kong. The Property Holdings and Development segment holds and develops non-residential properties. The All Other Segments segment provides non-franchised public transportation services; and cross-boundary shuttle bus services. It also offers non-franchised bus services to the residential and commercial sectors through chartered hire services; and car rental and taxi hire services, as well as trades in bus souvenirs and face masks. The company was formerly known as The Kowloon Motor Bus Holdings Limited and changed its name to Transport International Holdings Limited in November 2005. Transport International Holdings Limited was founded in 1997 and is headquartered 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 | 7,884,753 19.34% | 6,607,171 -8.26% | 7,202,008 16.33% | |||||||
Cost of revenue | 5,682,248 | 5,247,871 | 5,361,724 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,202,505 | 1,359,300 | 1,840,284 | |||||||
NOPBT Margin | 27.93% | 20.57% | 25.55% | |||||||
Operating Taxes | 29,453 | (87,779) | 27,049 | |||||||
Tax Rate | 1.34% | 1.47% | ||||||||
NOPAT | 2,173,052 | 1,447,079 | 1,813,235 | |||||||
Net income | 401,663 179.63% | 143,640 -41.38% | 245,044 -87.13% | |||||||
Dividends | (190,517) | (116,909) | (109,438) | |||||||
Dividend yield | 4.19% | 2.18% | 1.85% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,265,664 | 1,678,649 | 997,545 | |||||||
Long-term debt | 3,385,036 | 3,303,505 | 2,148,642 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 222,947 | 149,954 | 178,509 | |||||||
Net debt | (7,857,001) | 166,074 | (441,442) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,366,836 | 849,620 | 1,319,850 | |||||||
CAPEX | (1,118,021) | (1,080,371) | (1,472,081) | |||||||
Cash from investing activities | (1,714,686) | (2,041,466) | (1,581,390) | |||||||
Cash from financing activities | (512,654) | 1,722,240 | (48,897) | |||||||
FCF | 2,173,618 | 1,655,418 | 1,627,468 | |||||||
Balance | ||||||||||
Cash | 1,671,465 | 2,015,569 | 1,566,882 | |||||||
Long term investments | 10,836,236 | 2,800,511 | 2,020,747 | |||||||
Excess cash | 12,113,463 | 4,485,721 | 3,227,529 | |||||||
Stockholders' equity | 14,913,294 | 12,059,252 | 12,466,414 | |||||||
Invested Capital | 9,160,228 | 14,003,514 | 13,766,419 | |||||||
ROIC | 18.76% | 10.42% | 14.07% | |||||||
ROCE | 9.88% | 6.97% | 10.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 482,536 | 470,270 | 461,697 | |||||||
Price | 9.42 -17.22% | 11.38 -11.09% | 12.80 -14.44% | |||||||
Market cap | 4,545,487 -15.06% | 5,351,668 -9.44% | 5,909,727 -12.69% | |||||||
EV | (3,311,514) | 5,517,742 | 5,468,285 | |||||||
EBITDA | 3,335,608 | 2,482,768 | 2,858,860 | |||||||
EV/EBITDA | 2.22 | 1.91 | ||||||||
Interest | 110,064 | 37,610 | 14,350 | |||||||
Interest/NOPBT | 5.00% | 2.77% | 0.78% |