XHKG0180
Market cap38mUSD
Dec 20, Last price
0.32HKD
Name
Kader Holdings Co Ltd
Chart & Performance
Profile
Kader Holdings Company Limited, an investment holding company, manufactures, trades in, and sells plastic, electronic, and stuffed toys and model trains in Hong Kong, Mainland China, North America, Europe, and internationally. It operates through three segments: Toys and Model Trains, Property Investment, and Investment Holding. The company produces and sells model train locomotives; other hobby items comprising electronic slot racing cars and digital controls, as well as accessories, such as scenery, promotional cars, and trucks; and scale locomotives, coach cars, rolling stockcars, cabooses, and other accessories under the Bachmann brand. It also provides original design manufacture services in model railroads; offers engineering and design solutions comprising product design and development, mould design and development, and electronic and production process engineering; designs and manufactures plush and educational toys for babies under the Tinco brand; and provides a range of original equipment manufacturing services. In addition, the company leases office premises and industrial buildings; and invests in and develops properties. Further, it invests in securities; provides management services; and manufactures and sells moulds, as well as operates as an agent for sale of toys. Additionally, the company engages in sub-letting a wine cellar. Kader Holdings Company Limited was founded in 1948 and is headquartered in Kowloon Bay, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 372,543 5.85% | 351,967 -11.42% | |||||||
Cost of revenue | 90,965 | 125,656 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 281,578 | 226,311 | |||||||
NOPBT Margin | 75.58% | 64.30% | |||||||
Operating Taxes | (12,824) | (6,202) | |||||||
Tax Rate | |||||||||
NOPAT | 294,402 | 232,513 | |||||||
Net income | (74,634) -12.16% | (84,965) -284.94% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 654,369 | 517,005 | |||||||
Long-term debt | 56,005 | 71,800 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 147 | 3,764 | |||||||
Net debt | (1,524,131) | 393,827 | |||||||
Cash flow | |||||||||
Cash from operating activities | 13,860 | (2,315) | |||||||
CAPEX | (27,820) | (52,866) | |||||||
Cash from investing activities | (114,339) | (124,408) | |||||||
Cash from financing activities | 94,073 | 125,450 | |||||||
FCF | 225,601 | 235,952 | |||||||
Balance | |||||||||
Cash | 90,202 | 91,390 | |||||||
Long term investments | 2,144,303 | 103,588 | |||||||
Excess cash | 2,215,878 | 177,380 | |||||||
Stockholders' equity | 1,756,285 | 1,820,566 | |||||||
Invested Capital | 1,044,500 | 2,525,041 | |||||||
ROIC | 16.50% | 9.30% | |||||||
ROCE | 9.95% | 8.29% | |||||||
EV | |||||||||
Common stock shares outstanding | 950,588 | 950,588 | |||||||
Price | 0.42 -10.75% | 0.47 3.33% | |||||||
Market cap | 394,494 -10.75% | 442,023 3.33% | |||||||
EV | (1,122,755) | 841,726 | |||||||
EBITDA | 322,649 | 265,876 | |||||||
EV/EBITDA | 3.17 | ||||||||
Interest | 35,199 | 13,871 | |||||||
Interest/NOPBT | 12.50% | 6.13% |