XHKG0076
Market cap17mUSD
Dec 23, Last price
0.36HKD
1D
-2.70%
1Q
-16.28%
Jan 2017
-79.07%
Name
Elate Holdings Ltd
Chart & Performance
Profile
Elate Holdings Limited, an investment holding company, manufactures and sells graphite products worldwide. The company also provides electronic products to the medical, defense, transportation, aerospace, security, maritime, natural gas, and other sectors. In addition, it is involved in securities trading; and the development of cultural industry business and multi-media products, including making movies, TV shows, and internet programs. The company was formerly known as South Sea Petroleum Holdings Limited and changed its name to Elate Holdings Limited in October 2019. Elate Holdings Limited is based in Central, Hong Kong.
Valuation
Title USD 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 | 105,682 5.48% | 100,189 -1.06% | 101,259 6.91% | |||||||
Cost of revenue | 108,443 | 103,974 | 98,075 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,761) | (3,785) | 3,184 | |||||||
NOPBT Margin | 3.14% | |||||||||
Operating Taxes | 154 | 308 | 1,221 | |||||||
Tax Rate | 38.35% | |||||||||
NOPAT | (2,915) | (4,093) | 1,963 | |||||||
Net income | 1,815 217.31% | 572 -88.09% | 4,803 61.50% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 108 | 406 | 276 | |||||||
Long-term debt | 108 | 622 | 738 | |||||||
Deferred revenue | (695) | (387) | ||||||||
Other long-term liabilities | 695 | 387 | ||||||||
Net debt | (11,567) | (13,727) | (19,661) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (5,992) | 3,352 | (957) | |||||||
CAPEX | (1,924) | (4,618) | (1,351) | |||||||
Cash from investing activities | (1,240) | (5,545) | (1,343) | |||||||
Cash from financing activities | (443) | (449) | (462) | |||||||
FCF | (11,504) | (8,286) | (4,756) | |||||||
Balance | ||||||||||
Cash | 7,504 | 12,236 | 18,542 | |||||||
Long term investments | 4,279 | 2,519 | 2,133 | |||||||
Excess cash | 6,499 | 9,746 | 15,612 | |||||||
Stockholders' equity | 383,322 | 385,172 | 387,870 | |||||||
Invested Capital | 383,267 | 373,693 | 370,111 | |||||||
ROIC | 0.54% | |||||||||
ROCE | 0.82% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 362,884 | 352,663 | 350,332 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,282 | 32 | 6,907 | |||||||
EV/EBITDA | ||||||||||
Interest | 32 | 41 | 34 | |||||||
Interest/NOPBT | 1.07% |