XHKG0306
Market cap95mUSD
Dec 27, Last price
1.56HKD
1D
1.30%
1Q
-1.27%
Jan 2017
-60.61%
Name
Kwoon Chung Bus Holdings Ltd
Chart & Performance
Profile
Kwoon Chung Bus Holdings Limited, an investment holding company, provides bus and bus-related services in Hong Kong, Macau, and Mainland China. It operates through five segments: Non-Franchised Bus, Limousine, Franchised Bus and Public Light Bus (PLB), Mainland China Business, and Others. The company offers non-franchised public bus services, such as local transport services, including student, employee, resident, tour, and contract hire services; and cross-boundary transport services between Mainland China and Hong Kong. It is also involved in the provision of hotel and tourism, limousine hire, franchised bus and PLB, management, motor vehicles repair and maintenance, and travel agency and tourism services. In addition, the company engages in holding and leasing of properties; and the development and management of a scenic area. As of March 31, 2022, it operated 1,301 non-franchised public buses; and 449 limousines. The company was founded in 1948 and is headquartered in Chai Wan, Hong Kong. Kwoon Chung Bus Holdings Limited is a subsidiary of Basic Faith 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 | 2,095,417 59.80% | 1,311,312 9.09% | 1,202,051 10.90% | |||||||
Cost of revenue | 2,007,509 | 1,496,020 | 1,403,794 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 87,908 | (184,708) | (201,743) | |||||||
NOPBT Margin | 4.20% | |||||||||
Operating Taxes | 16,063 | (3,632) | (2,819) | |||||||
Tax Rate | 18.27% | |||||||||
NOPAT | 71,845 | (181,076) | (198,924) | |||||||
Net income | 32,087 -124.55% | (130,713) -6.59% | (139,935) 198.43% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 123,915 | 341,771 | 233,484 | |||||||
Long-term debt | 1,617,554 | 1,473,615 | 1,750,783 | |||||||
Deferred revenue | 46,466 | 56,681 | ||||||||
Other long-term liabilities | 21,002 | 12,882 | (25,453) | |||||||
Net debt | 1,340,027 | 872,204 | 884,550 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 201,657 | 184,836 | 238,012 | |||||||
CAPEX | (137,995) | (87,216) | (87,970) | |||||||
Cash from investing activities | (183,177) | (96,244) | (85,547) | |||||||
Cash from financing activities | (244,576) | (211,647) | (9,397) | |||||||
FCF | 161,447 | (1,258) | (123,422) | |||||||
Balance | ||||||||||
Cash | 304,102 | 542,292 | 669,042 | |||||||
Long term investments | 97,340 | 400,890 | 430,675 | |||||||
Excess cash | 296,671 | 877,616 | 1,039,614 | |||||||
Stockholders' equity | 1,083,381 | 1,300,574 | 1,500,278 | |||||||
Invested Capital | 3,414,742 | 2,953,712 | 3,149,546 | |||||||
ROIC | 2.26% | |||||||||
ROCE | 2.24% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 476,777 | 476,777 | 476,777 | |||||||
Price | 1.70 -20.93% | 2.15 19.44% | 1.80 -22.75% | |||||||
Market cap | 810,521 -20.93% | 1,025,070 19.44% | 858,198 -22.75% | |||||||
EV | 2,243,106 | 1,972,918 | 1,831,859 | |||||||
EBITDA | 361,350 | 95,012 | 98,710 | |||||||
EV/EBITDA | 6.21 | 20.76 | 18.56 | |||||||
Interest | 121,539 | 98,906 | 54,140 | |||||||
Interest/NOPBT | 138.26% |