XHKG0253
Market cap21mUSD
Dec 23, Last price
0.69HKD
1D
0.00%
1Q
0.00%
Name
Shun Ho Holdings Ltd
Chart & Performance
Profile
Shun Ho Holdings Limited, an investment holding company, engages in the investment and operation of hotels in Hong Kong, the People's Republic of China, and the United Kingdom. The company operates nine hotels with approximately 2,821 guest rooms. It is also involved in the property investment, and securities investment and dealing activities. The company was formerly known as Shun Ho Resources Holdings Limited and changed its name to Shun Ho Holdings Limited in July 2016. Shun Ho Holdings Limited was incorporated in 1973 and is based in Central, Hong Kong. Shun Ho Holdings Limited is a subsidiary of Trillion Resources Limited.
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 | 606,035 -1.09% | 612,687 19.11% | 514,409 32.61% | |||||||
Cost of revenue | 499,427 | 392,698 | 391,788 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 106,608 | 219,989 | 122,621 | |||||||
NOPBT Margin | 17.59% | 35.91% | 23.84% | |||||||
Operating Taxes | 73,040 | 41,227 | 28,770 | |||||||
Tax Rate | 68.51% | 18.74% | 23.46% | |||||||
NOPAT | 33,568 | 178,762 | 93,851 | |||||||
Net income | (45,018) -117.45% | 258,021 748.39% | 30,413 -131.68% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 131,448 | 95,593 | 778,478 | |||||||
Long-term debt | 891,971 | 1,001,084 | ||||||||
Deferred revenue | (1) | |||||||||
Other long-term liabilities | 22,034 | 15,025 | 21,146 | |||||||
Net debt | 687,667 | (3,924,888) | (4,290,838) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 165,546 | 271,070 | 208,786 | |||||||
CAPEX | (32,308) | (9,675) | (15,797) | |||||||
Cash from investing activities | (24,658) | (567,529) | (30,366) | |||||||
Cash from financing activities | (102,505) | 341,467 | (92,414) | |||||||
FCF | 78,706 | (693,510) | (242,006) | |||||||
Balance | ||||||||||
Cash | 334,709 | 286,897 | 274,903 | |||||||
Long term investments | 1,043 | 4,734,668 | 4,794,413 | |||||||
Excess cash | 305,450 | 4,990,931 | 5,043,596 | |||||||
Stockholders' equity | 8,490,862 | 8,516,778 | 8,014,499 | |||||||
Invested Capital | 9,218,031 | 4,606,603 | 3,752,573 | |||||||
ROIC | 0.49% | 4.28% | 2.61% | |||||||
ROCE | 1.10% | 2.26% | 1.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 241,766 | 241,766 | 241,766 | |||||||
Price | 0.70 -33.96% | 1.06 17.78% | 0.90 | |||||||
Market cap | 169,236 -33.96% | 256,272 17.78% | 217,589 | |||||||
EV | 5,111,554 | 591,417 | (107,841) | |||||||
EBITDA | 231,628 | 324,801 | 229,612 | |||||||
EV/EBITDA | 22.07 | 1.82 | ||||||||
Interest | 63,175 | 27,359 | 9,774 | |||||||
Interest/NOPBT | 59.26% | 12.44% | 7.97% |