XHKG
0311
Market cap20mUSD
May 29, Last price
0.16HKD
Name
Luen Thai Holdings Ltd
Chart & Performance
Profile
Luen Thai Holdings Limited, an investment holding company, manufactures and trades in apparels and accessories in the People's Republic of China, the United States, Europe, Japan, Canada, and internationally. It sources, manufactures, and trades in textile and garment products; processes, trades in, imports, exports, and distributes garment products; and manufactures and trades in money pieces. In addition, it offers technical and management services; and manufactures and trades in handbags. The company was incorporated in 2004 and is headquartered in Kwun Tong, Hong Kong. Luen Thai Holdings Limited is a subsidiary of Shangtex (Hong Kong) Limited.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 696,634 -18.89% | 858,861 7.94% | |||||||
Cost of revenue | 691,017 | 838,326 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 5,617 | 20,535 | |||||||
NOPBT Margin | 0.81% | 2.39% | |||||||
Operating Taxes | 363 | 1,183 | |||||||
Tax Rate | 6.46% | 5.76% | |||||||
NOPAT | 5,254 | 19,352 | |||||||
Net income | (6,008) -160.62% | 9,911 -11.47% | |||||||
Dividends | (2,771) | (5,636) | |||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 145,513 | 151,093 | |||||||
Long-term debt | 43,830 | 30,970 | |||||||
Deferred revenue | (83) | ||||||||
Other long-term liabilities | 10,168 | (2,778) | |||||||
Net debt | 82,991 | 39,737 | |||||||
Cash flow | |||||||||
Cash from operating activities | (1,295) | 20,258 | |||||||
CAPEX | (3,720) | (11,450) | |||||||
Cash from investing activities | (908) | (10,228) | |||||||
Cash from financing activities | (15,648) | (12,908) | |||||||
FCF | (19,437) | 24,216 | |||||||
Balance | |||||||||
Cash | 100,459 | 136,095 | |||||||
Long term investments | 5,893 | 6,231 | |||||||
Excess cash | 71,520 | 99,383 | |||||||
Stockholders' equity | 197,046 | 208,533 | |||||||
Invested Capital | 296,333 | 270,665 | |||||||
ROIC | 1.85% | 7.09% | |||||||
ROCE | 1.53% | 5.44% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,034,113 | 1,034,113 | |||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 27,521 | 44,979 | |||||||
EV/EBITDA | |||||||||
Interest | 13,940 | 8,977 | |||||||
Interest/NOPBT | 248.18% | 43.72% |