XHKG0327
Market cap695mUSD
Dec 23, Last price
5.09HKD
1D
0.39%
1Q
4.95%
Jan 2017
-0.97%
IPO
76.74%
Name
Pax Global Technology Ltd
Chart & Performance
Profile
PAX Global Technology Limited, an investment holding company, engages in the development and sale of electronic funds transfer point-of-sale products worldwide. Its E-payment terminal products include smart E-payment solutions, smart electronic cash register solutions, unattended solutions, smart PayPhone and PayTablet solutions, and classic E-payment solutions, as well as other accessory items. The company also develops PAXSTORE, a cloud-based platform that allows users to create and manage their own independent white-label marketplace for software application distribution; paxRhino, a key injection service; and CyberLab, a payment application cloud test platform that provides professional one-stop online debugging and testing service. In addition, it offers payment solutions services, and maintenance and installation services. The company was founded in 2000 and is headquartered in Wan Chai, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 6,709,324 -16.79% | 8,062,702 12.04% | 7,195,982 27.35% | |||||||
Cost of revenue | 6,205,336 | 7,266,329 | 6,555,323 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 503,988 | 796,373 | 640,659 | |||||||
NOPBT Margin | 7.51% | 9.88% | 8.90% | |||||||
Operating Taxes | 88,861 | 162,905 | 182,205 | |||||||
Tax Rate | 17.63% | 20.46% | 28.44% | |||||||
NOPAT | 415,127 | 633,468 | 458,454 | |||||||
Net income | 1,155,164 -8.66% | 1,264,675 16.69% | 1,083,774 20.40% | |||||||
Dividends | (430,190) | (345,317) | (350,864) | |||||||
Dividend yield | 6.48% | 4.62% | 5.61% | |||||||
Proceeds from repurchase of equity | (70,896) | (64,144) | (52,338) | |||||||
BB yield | 1.07% | 0.86% | 0.84% | |||||||
Debt | ||||||||||
Debt current | 23,890 | 20,348 | 31,954 | |||||||
Long-term debt | 192,540 | 151,504 | 201,250 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 10,514 | 1,085 | 5,142 | |||||||
Net debt | (2,835,295) | (3,126,142) | (3,447,426) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 527,270 | 648,527 | 347,659 | |||||||
CAPEX | (213,001) | (330,609) | (347,701) | |||||||
Cash from investing activities | (172,213) | (300,021) | (234,768) | |||||||
Cash from financing activities | (525,922) | (449,167) | (448,141) | |||||||
FCF | (580,248) | (100,895) | (561,763) | |||||||
Balance | ||||||||||
Cash | 2,919,452 | 3,190,107 | 3,551,563 | |||||||
Long term investments | 132,273 | 107,887 | 129,067 | |||||||
Excess cash | 2,716,259 | 2,894,859 | 3,320,831 | |||||||
Stockholders' equity | 7,106,354 | 6,325,246 | 5,265,556 | |||||||
Invested Capital | 4,888,644 | 3,983,687 | 3,177,138 | |||||||
ROIC | 9.36% | 17.69% | 17.90% | |||||||
ROCE | 6.62% | 11.56% | 9.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,099,336 | 1,107,932 | 1,132,246 | |||||||
Price | 6.04 -10.52% | 6.75 22.28% | 5.52 -20.00% | |||||||
Market cap | 6,639,989 -11.21% | 7,478,541 19.66% | 6,249,998 -17.14% | |||||||
EV | 3,832,801 | 4,871,003 | 2,771,999 | |||||||
EBITDA | 569,633 | 859,751 | 709,042 | |||||||
EV/EBITDA | 6.73 | 5.67 | 3.91 | |||||||
Interest | 5,376 | 5,649 | 6,661 | |||||||
Interest/NOPBT | 1.07% | 0.71% | 1.04% |