XHKG0366
Market cap49mUSD
Dec 23, Last price
0.76HKD
1D
1.33%
1Q
-7.32%
Jan 2017
-72.76%
Name
Luks Group (Vietnam Holdings) Company Ltd
Chart & Performance
Profile
Luks Group (Vietnam Holdings) Company Limited, an investment holding company, manufactures and sells cement products for use in the construction industry in Vietnam, Hong Kong, and Mainland China. It operates through five segments: Cement Products; Property Investment; Hotel Operation; Property Development; and Corporate and Others. The company offers cement products under the KIM DINH brand to construction sites and retail markets; provides clinkers; and invests in and rents various properties, including industrial, commercial, and residential premises, as well as provides property management and related services. It also develops and sells properties; operates and manages the Pentahotel Hong Kong with 298 rooms located in Tuen Mun; sells and trades in electronic products, including printed circuits boards and other electronics components; and manufactures and sells plywood products. The company was founded in 1975 and is based in Tokwawan, 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 | 427,308 -13.30% | 492,875 -3.97% | 513,230 -2.89% | |||||||
Cost of revenue | 363,222 | 434,443 | 428,588 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 64,086 | 58,432 | 84,642 | |||||||
NOPBT Margin | 15.00% | 11.86% | 16.49% | |||||||
Operating Taxes | 29,494 | 27,720 | 30,540 | |||||||
Tax Rate | 46.02% | 47.44% | 36.08% | |||||||
NOPAT | 34,592 | 30,712 | 54,102 | |||||||
Net income | (98,241) -283.65% | 53,494 -36.82% | 84,669 37.65% | |||||||
Dividends | (20,104) | (25,129) | (30,154) | |||||||
Dividend yield | 4.21% | 4.59% | 4.88% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 603 | 69,525 | 125,744 | |||||||
Long-term debt | 33,705 | 32,290 | 34,418 | |||||||
Deferred revenue | (16,145) | (17,209) | ||||||||
Other long-term liabilities | 29,675 | 40,076 | 45,037 | |||||||
Net debt | (436,285) | (1,544,187) | (1,503,081) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 119,137 | 119,794 | (77,242) | |||||||
CAPEX | (19,375) | (30,180) | (13,509) | |||||||
Cash from investing activities | (25,749) | (30,281) | (14,572) | |||||||
Cash from financing activities | (88,170) | (81,837) | 84,065 | |||||||
FCF | 415,512 | 100,319 | (73,379) | |||||||
Balance | ||||||||||
Cash | 470,593 | 449,529 | 454,073 | |||||||
Long term investments | 1,196,473 | 1,209,170 | ||||||||
Excess cash | 449,228 | 1,621,358 | 1,637,582 | |||||||
Stockholders' equity | 1,531,587 | 1,661,562 | 1,659,389 | |||||||
Invested Capital | 1,954,710 | 969,599 | 1,030,610 | |||||||
ROIC | 2.37% | 3.07% | 5.53% | |||||||
ROCE | 2.47% | 2.09% | 2.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 502,557 | 502,557 | 502,557 | |||||||
Price | 0.95 -12.84% | 1.09 -11.38% | 1.23 -3.91% | |||||||
Market cap | 477,430 -12.84% | 547,788 -11.38% | 618,146 -4.32% | |||||||
EV | 18,257 | (1,018,725) | (907,391) | |||||||
EBITDA | 120,570 | 128,056 | 157,509 | |||||||
EV/EBITDA | 0.15 | |||||||||
Interest | 4,090 | 3,651 | 2,872 | |||||||
Interest/NOPBT | 6.38% | 6.25% | 3.39% |