XHKG0277
Market cap86mUSD
Nov 03, Last price
2.41HKD
Name
Tern Properties Co Ltd
Chart & Performance
Profile
Tern Properties Company Limited, an investment holding company, engages in property investment and treasury investment businesses primarily in Hong Kong. The company owns commercial, office, and residential properties. It also invests in debt and equity securities. The company was formerly known as Eco Properties Limited and changed its name to Tern Properties Company Limited in March 1988. The company was incorporated in 1968 and is based in Central, Hong Kong. Tern Properties Company Limited is a subsidiary of Noranger Company Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 56,032 8.01% | 51,876 -9.19% | 57,128 -11.42% | |||||||
Cost of revenue | 42,143 | 36,431 | 35,677 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 13,889 | 15,445 | 21,451 | |||||||
NOPBT Margin | 24.79% | 29.77% | 37.55% | |||||||
Operating Taxes | 4,168 | 4,282 | 5,054 | |||||||
Tax Rate | 30.01% | 27.72% | 23.56% | |||||||
NOPAT | 9,721 | 11,163 | 16,397 | |||||||
Net income | (9,797) -86.97% | (75,204) 36.53% | (55,083) -58.96% | |||||||
Dividends | (4,159) | (5,544) | (9,149) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,384 | 3,094 | 3,568 | |||||||
Long-term debt | 42,524 | 44,950 | 48,284 | |||||||
Deferred revenue | 9,595 | 9,994 | ||||||||
Other long-term liabilities | 10,300 | |||||||||
Net debt | (285,923) | (523,802) | (533,923) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,628 | 21,202 | 17,646 | |||||||
CAPEX | ||||||||||
Cash from investing activities | 20,802 | 42,972 | 182,664 | |||||||
Cash from financing activities | (8,933) | (10,179) | (204,268) | |||||||
FCF | 40,702 | (1,194) | 61,237 | |||||||
Balance | ||||||||||
Cash | 331,831 | 202,204 | 169,123 | |||||||
Long term investments | 369,642 | 416,652 | ||||||||
Excess cash | 329,029 | 569,252 | 582,919 | |||||||
Stockholders' equity | 2,575,107 | 5,382,674 | 5,545,936 | |||||||
Invested Capital | 2,301,914 | 2,132,122 | 2,204,414 | |||||||
ROIC | 0.44% | 0.51% | 0.72% | |||||||
ROCE | 0.52% | 0.56% | 0.76% | |||||||
EV | ||||||||||
Common stock shares outstanding | 277,233 | 277,233 | 277,233 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 15,050 | 16,919 | 23,710 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,467 | 1,148 | 2,279 | |||||||
Interest/NOPBT | 10.56% | 7.43% | 10.62% |