XHKG0303
Market cap1.69bUSD
Dec 23, Last price
52.00HKD
1D
0.39%
1Q
-4.15%
Jan 2017
-49.86%
Name
Vtech Holdings Ltd
Chart & Performance
Profile
Vtech Holdings Limited designs, manufactures, and distributes electronic products in North America, Europe, the Asia Pacific, and internationally. The company offers electronic learning toys for infancy, toddler, and preschool under the Vtech and LeapFrog brands; platform products; and learning programs. It also provides telecommunication products, such as residential and commercial phones under the VTech; and other telecommunication products, including baby monitors, cordless handsets, and integrated access devices. In addition, the company offers contract manufacturing services for customers in the areas of professional audio equipment, hearables, Internet of Things, and medical and health products. Further, it provides property holding, and group financing and procurement services; develops broadband connectivity software; sells telecommunication and electronic products; and manufactures plastic products. The company was founded in 1976 and is headquartered in Tai Po, Hong Kong.
Valuation
Title USD 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 | 2,145,700 -4.28% | 2,241,700 -5.43% | 2,370,500 -0.08% | |||||||
Cost of revenue | 1,948,800 | 2,062,900 | 2,166,200 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 196,900 | 178,800 | 204,300 | |||||||
NOPBT Margin | 9.18% | 7.98% | 8.62% | |||||||
Operating Taxes | 24,700 | 19,300 | 21,900 | |||||||
Tax Rate | 12.54% | 10.79% | 10.72% | |||||||
NOPAT | 172,200 | 159,500 | 182,400 | |||||||
Net income | 166,600 11.66% | 149,200 -13.61% | 172,700 -25.21% | |||||||
Dividends | (149,200) | (171,800) | (229,700) | |||||||
Dividend yield | 1.24% | 1.45% | 1.60% | |||||||
Proceeds from repurchase of equity | (4,000) | (2,100) | (3,200) | |||||||
BB yield | 0.03% | 0.02% | 0.02% | |||||||
Debt | ||||||||||
Debt current | 18,400 | 16,600 | 20,600 | |||||||
Long-term debt | 299,000 | 343,200 | 373,600 | |||||||
Deferred revenue | (3,200) | (3,400) | ||||||||
Other long-term liabilities | 3,600 | 3,200 | 3,400 | |||||||
Net debt | (9,700) | 155,600 | 192,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 355,200 | 238,800 | 139,600 | |||||||
CAPEX | (32,400) | (27,900) | (35,900) | |||||||
Cash from investing activities | (54,400) | (27,500) | (32,000) | |||||||
Cash from financing activities | (171,100) | (191,200) | (249,800) | |||||||
FCF | 315,100 | 219,200 | 91,600 | |||||||
Balance | ||||||||||
Cash | 322,100 | 198,500 | 195,800 | |||||||
Long term investments | 5,000 | 5,700 | 6,000 | |||||||
Excess cash | 219,815 | 92,115 | 83,275 | |||||||
Stockholders' equity | 12,600 | 501,700 | 526,300 | |||||||
Invested Capital | 794,900 | 715,985 | 780,725 | |||||||
ROIC | 22.79% | 21.31% | 24.90% | |||||||
ROCE | 24.38% | 22.04% | 23.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 252,807 | 252,400 | 252,100 | |||||||
Price | 47.45 1.06% | 46.95 -17.63% | 57.00 -18.57% | |||||||
Market cap | 11,995,706 1.23% | 11,850,180 -17.53% | 14,369,700 -18.54% | |||||||
EV | 11,986,006 | 12,036,080 | 14,570,400 | |||||||
EBITDA | 252,300 | 235,300 | 268,900 | |||||||
EV/EBITDA | 47.51 | 51.15 | 54.19 | |||||||
Interest | 4,900 | 12,000 | 9,600 | |||||||
Interest/NOPBT | 2.49% | 6.71% | 4.70% |