XHKG0573
Market cap56mUSD
Jan 03, Last price
0.43HKD
1D
0.00%
1Q
-18.87%
Jan 2017
-77.84%
IPO
-86.17%
Name
Tao Heung Holdings Ltd
Chart & Performance
Profile
Tao Heung Holdings Limited, an investment holding company, operates restaurants and bakeries in Hong Kong and Mainland China. The company engages in the provision of food catering services; and production, sale, and distribution of food products and other items related to restaurant operations; and provision of poultry farm operations. It also slaughters, processes, and sells livestock; produces and retails bakery products; and provides management and promotion, treasury, and human resources support services, as well as trades in food and other operating items to restaurant operations. In addition, the company engages in the property investment activities. It operates restaurants under Tao Heung, Pier 88, Hak Ka Hut, Cheers Restaurant, Chao Inn, Chung's Cuisine/Chung's Kitchen, Joyous One, Tao Square, Tao's Kitchen, Cheers Palace, Tai Cheong Bakery, and Chung's House brands. The company was founded in 1991 and is based in Tai Po, Hong Kong.
Valuation
Title HKD 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 | 2,949,362 22.80% | 2,401,849 -15.31% | |||||||
Cost of revenue | 2,864,042 | 2,670,974 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 85,320 | (269,125) | |||||||
NOPBT Margin | 2.89% | ||||||||
Operating Taxes | 34,289 | (20,324) | |||||||
Tax Rate | 40.19% | ||||||||
NOPAT | 51,031 | (248,801) | |||||||
Net income | 73,655 -151.46% | (143,138) 574.16% | |||||||
Dividends | (60,860) | (60,860) | |||||||
Dividend yield | 8.00% | 6.59% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 213,952 | 300,271 | |||||||
Long-term debt | 787,961 | 678,956 | |||||||
Deferred revenue | 1 | (1) | |||||||
Other long-term liabilities | 9,609 | 12,374 | |||||||
Net debt | 643,742 | 675,456 | |||||||
Cash flow | |||||||||
Cash from operating activities | 523,258 | 266,726 | |||||||
CAPEX | (98,911) | (99,081) | |||||||
Cash from investing activities | (33,118) | (99,081) | |||||||
Cash from financing activities | (337,119) | (335,046) | |||||||
FCF | 175,050 | (20,763) | |||||||
Balance | |||||||||
Cash | 345,146 | 266,369 | |||||||
Long term investments | 13,025 | 37,402 | |||||||
Excess cash | 210,703 | 183,679 | |||||||
Stockholders' equity | 929,404 | 918,271 | |||||||
Invested Capital | 1,658,761 | 1,708,151 | |||||||
ROIC | 3.03% | ||||||||
ROCE | 4.52% | ||||||||
EV | |||||||||
Common stock shares outstanding | 1,014,348 | 1,014,348 | |||||||
Price | 0.75 -17.58% | 0.91 0.00% | |||||||
Market cap | 760,761 -17.58% | 923,057 -0.21% | |||||||
EV | 1,425,724 | 1,620,080 | |||||||
EBITDA | 450,877 | 111,530 | |||||||
EV/EBITDA | 3.16 | 14.53 | |||||||
Interest | 24,798 | 27,024 | |||||||
Interest/NOPBT | 29.06% |