XHKG0560
Market cap109mUSD
Dec 23, Last price
0.76HKD
1D
0.00%
1Q
8.57%
Jan 2017
-63.11%
Name
Chu Kong Shipping Enterprises Group Co Ltd
Chart & Performance
Profile
Chu Kong Shipping Enterprises (Group) Company Limited, an investment holding company, engages in the terminal logistics, waterway passenger transportation, and fuel supply businesses in Hong Kong, Mainland China, and Macau. The company operates through five segments: Cargo Transportation, Cargo Handling and Storage, Passenger Transportation, Fuel supply, and Corporate and Other Businesses. It provides cargo canvassing, feeder transportation, vessel agency, wharf cargo handling, and warehousing and storage services; shipping agency and freight forwarding agency services; container and cargo transportation and towing services; and transshipment, cargo handling, and trucking services. The company is also involved in the operation and management of a river trade cargo terminals; management of ships; operation and management of facilities maintenance services; godown and wharf operations; and tour operation and property holding activities. In addition, it offers diesel and lubricants for passenger ferries and cargo vessels; oil trading and marine bunkering services; and information technology and passenger services, as well as property maintenance services. Further, the company provides agency services; container handling; passenger transportation agency and carrier, logistics, and maintenance services; ferry and charter hire of vessels services; ferry terminal management services; cargo consolidation; and operation of travel agency. The company was incorporated in 1996 and is headquartered in Central, Hong Kong. Chu Kong Shipping Enterprises (Group) Company Limited is a subsidiary of Chu Kong Shipping Enterprises (Holdings) Company Limited.
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 | 2,553,835 -11.92% | 2,899,545 27.82% | 2,268,408 22.32% | |||||||
Cost of revenue | 2,584,380 | 2,952,315 | 2,307,948 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (30,545) | (52,770) | (39,540) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 31,825 | 23,050 | 27,861 | |||||||
Tax Rate | ||||||||||
NOPAT | (62,370) | (75,820) | (67,401) | |||||||
Net income | 114,069 22.01% | 93,490 112.12% | 44,074 -11.54% | |||||||
Dividends | (67,270) | (22,423) | (22,423) | |||||||
Dividend yield | 7.32% | 1.92% | 2.11% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 235,862 | 266,762 | 295,388 | |||||||
Long-term debt | 237,559 | 192,357 | 258,136 | |||||||
Deferred revenue | 1,799 | 3,849 | ||||||||
Other long-term liabilities | 10,174 | 43,656 | 76,379 | |||||||
Net debt | (993,365) | (1,072,049) | (1,001,972) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 218,806 | 304,615 | 323,736 | |||||||
CAPEX | (46,652) | (119,003) | (184,787) | |||||||
Cash from investing activities | (44,762) | (115,637) | (92,050) | |||||||
Cash from financing activities | (184,761) | (118,443) | 94,024 | |||||||
FCF | 34,747 | 17,952 | (219,578) | |||||||
Balance | ||||||||||
Cash | 1,038,838 | 1,063,573 | 1,045,089 | |||||||
Long term investments | 427,948 | 467,595 | 510,407 | |||||||
Excess cash | 1,339,094 | 1,386,191 | 1,442,076 | |||||||
Stockholders' equity | 5,096,463 | 3,495,307 | 3,551,194 | |||||||
Invested Capital | 2,573,596 | 2,562,226 | 2,659,560 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 1,121,167 | 1,121,167 | 1,121,167 | |||||||
Price | 0.82 -21.15% | 1.04 9.47% | 0.95 0.00% | |||||||
Market cap | 919,357 -21.15% | 1,166,014 9.47% | 1,065,109 0.00% | |||||||
EV | 845,878 | 420,775 | 383,908 | |||||||
EBITDA | 117,766 | 108,970 | 115,582 | |||||||
EV/EBITDA | 7.18 | 3.86 | 3.32 | |||||||
Interest | 23,251 | 27,882 | 21,756 | |||||||
Interest/NOPBT |