XHKG0320
Market cap44mUSD
Jan 03, Last price
0.41HKD
1D
-3.53%
1Q
-29.31%
Jan 2017
-61.68%
IPO
-84.87%
Name
Computime Group Limited
Chart & Performance
Profile
Computime Group Limited, an investment holding company, engages in the research and development, design, manufacture, and trading of electronic control products in the Americas, Europe, Oceania, and Asia. The company operates in two segments, Smart Solutions and Contract Manufacturing Services. It researches, designs, develops, manufactures, trades in, and distributes building and home control; appliance control; and commercial and industrial control products, as well as offers support services. The company also provides a range of services, including plastic and printing, PCB assembly, coating, automated testing, and assembly and casting. In addition, it offers original equipment and design manufacturing services in various market segments, such as appliance controls; heating, ventilating, and air conditioning; home and industrial controls; and medical and wellness products. Further, the company provides technology platforms; and solutions that includes human machine interface, control solutions, sensor and energy management technologies, and connectivity, as well as heat, and energy and environmental control products under the SALUS brand. Computime Group Limited was founded in 1974 and is headquartered in Sha Tin, Hong Kong.
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 | 4,037,818 -3.97% | 4,204,764 0.48% | 4,184,831 16.35% | |||||||
Cost of revenue | 3,956,042 | 4,206,106 | 4,147,131 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 81,776 | (1,342) | 37,700 | |||||||
NOPBT Margin | 2.03% | 0.90% | ||||||||
Operating Taxes | 23,668 | 7,853 | 19,141 | |||||||
Tax Rate | 28.94% | 50.77% | ||||||||
NOPAT | 58,108 | (9,195) | 18,559 | |||||||
Net income | 84,772 276.70% | 22,504 -73.28% | 84,227 3.48% | |||||||
Dividends | (17,693) | (40,021) | (49,965) | |||||||
Dividend yield | 9.79% | 8.48% | ||||||||
Proceeds from repurchase of equity | (3,572) | 554,517 | ||||||||
BB yield | -94.08% | |||||||||
Debt | ||||||||||
Debt current | 181,110 | 271,635 | 332,373 | |||||||
Long-term debt | 150,619 | 204,321 | 143,234 | |||||||
Deferred revenue | (44,258) | (39,833) | ||||||||
Other long-term liabilities | 44,258 | 39,833 | ||||||||
Net debt | 78,747 | 156,503 | 161,706 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 336,943 | 315,105 | (203,689) | |||||||
CAPEX | (160,320) | (165,612) | (166,867) | |||||||
Cash from investing activities | (155,245) | (163,495) | (230,698) | |||||||
Cash from financing activities | (227,596) | (203,285) | 148,281 | |||||||
FCF | 68,079 | 630,310 | (430,867) | |||||||
Balance | ||||||||||
Cash | 226,699 | 307,770 | 301,758 | |||||||
Long term investments | 26,283 | 11,683 | 12,143 | |||||||
Excess cash | 51,091 | 109,215 | 104,659 | |||||||
Stockholders' equity | 1,009,031 | 944,707 | 2,339,732 | |||||||
Invested Capital | 1,567,433 | 1,563,333 | 1,663,859 | |||||||
ROIC | 3.71% | 1.33% | ||||||||
ROCE | 4.91% | 2.08% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 840,692 | 842,540 | 842,006 | |||||||
Price | 0.49 -30.71% | 0.70 64.71% | ||||||||
Market cap | 408,632 -30.67% | 589,404 65.15% | ||||||||
EV | 587,744 | 2,102,462 | ||||||||
EBITDA | 251,510 | 159,248 | 185,779 | |||||||
EV/EBITDA | 3.69 | 11.32 | ||||||||
Interest | 65,677 | 49,418 | 13,837 | |||||||
Interest/NOPBT | 80.31% | 36.70% |