XHKG0255
Market cap87mUSD
Dec 27, Last price
1.07HKD
1D
0.00%
1Q
-9.32%
Jan 2017
-58.85%
Name
Lung Kee Bermuda Holdings Ltd
Chart & Performance
Profile
Lung Kee (Bermuda) Holdings Limited, an investment holding company, manufactures and markets mold bases and related products in the People's Republic of China and internationally. The company was founded in 1975 and is headquartered in Sha Tin, Hong Kong. Lung Kee (Bermuda) Holdings Limited is a subsidiary of Pan Island Investments 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 | 1,449,340 -9.50% | 1,601,433 -29.56% | 2,273,399 10.10% | |||||||
Cost of revenue | 1,198,799 | 1,221,341 | 1,515,733 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 250,541 | 380,092 | 757,666 | |||||||
NOPBT Margin | 17.29% | 23.73% | 33.33% | |||||||
Operating Taxes | (40,183) | 5,856 | 87,648 | |||||||
Tax Rate | 1.54% | 11.57% | ||||||||
NOPAT | 290,724 | 374,236 | 670,018 | |||||||
Net income | (72,431) -558.02% | 15,814 -93.06% | 227,841 25.82% | |||||||
Dividends | (69,470) | (164,211) | (271,593) | |||||||
Dividend yield | 7.58% | 9.63% | 11.50% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,307 | 3,574 | 3,379 | |||||||
Long-term debt | 9,823 | 11,972 | 11,286 | |||||||
Deferred revenue | (1) | |||||||||
Other long-term liabilities | 86,551 | 93,301 | 99,569 | |||||||
Net debt | (582,128) | (696,097) | (987,421) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 77,214 | 89,165 | 369,938 | |||||||
CAPEX | (112,930) | (182,340) | (201,329) | |||||||
Cash from investing activities | (98,072) | (170,052) | (193,025) | |||||||
Cash from financing activities | (73,860) | (168,899) | (277,764) | |||||||
FCF | 378,037 | 382,334 | 572,295 | |||||||
Balance | ||||||||||
Cash | 428,758 | 536,643 | 833,586 | |||||||
Long term investments | 166,500 | 175,000 | 168,500 | |||||||
Excess cash | 522,791 | 631,571 | 888,416 | |||||||
Stockholders' equity | 1,642,549 | 1,830,368 | 2,115,059 | |||||||
Invested Capital | 1,369,087 | 1,421,607 | 1,435,961 | |||||||
ROIC | 20.84% | 26.19% | 48.27% | |||||||
ROCE | 13.17% | 18.35% | 32.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 631,677 | 631,677 | 631,677 | |||||||
Price | 1.45 -46.30% | 2.70 -27.81% | 3.74 45.53% | |||||||
Market cap | 915,932 -46.30% | 1,705,529 -27.81% | 2,362,473 45.53% | |||||||
EV | 333,804 | 1,009,432 | 1,375,052 | |||||||
EBITDA | 419,620 | 538,797 | 913,774 | |||||||
EV/EBITDA | 0.80 | 1.87 | 1.50 | |||||||
Interest | 406 | 363 | 455 | |||||||
Interest/NOPBT | 0.16% | 0.10% | 0.06% |