XHKG0653
Market cap5mUSD
Dec 23, Last price
0.17HKD
1D
0.00%
1Q
-14.00%
Jan 2017
-97.54%
Name
Bonjour Holdings Ltd
Chart & Performance
Profile
Bonjour Holdings Limited, an investment holding company, engages in the retail and wholesale of beauty and health-care products in Hong Kong, Macau, and the Mainland China. The company offers skin, health food, and hair and body care products; and cosmetics and fragrance products, as well as lifestyle products and snacks from Japan, Korea, and Taiwan to cater to customers' various needs. As of December 31, 2020, it operated 24 retail stores in Hong Kong and Macau. The company also sells its products online. In addition, it is involved in the property holding activities. The company was founded in 1991 and is headquartered in Tsuen Wan, 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 | 950,271 411.83% | 185,662 -70.39% | 626,991 16.37% | |||||||
Cost of revenue | 1,018,444 | 315,499 | 830,647 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (68,173) | (129,837) | (203,656) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 640 | 2,732 | (3,761) | |||||||
Tax Rate | ||||||||||
NOPAT | (68,813) | (132,569) | (199,895) | |||||||
Net income | 53,971 -67.72% | 167,221 -180.36% | (208,092) -18.63% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 85,115 | |||||||||
BB yield | -1.62% | |||||||||
Debt | ||||||||||
Debt current | 43,244 | 53,420 | 387,749 | |||||||
Long-term debt | 142,259 | 116,194 | 124,517 | |||||||
Deferred revenue | 6,831 | |||||||||
Other long-term liabilities | 1,239 | (19,666) | 1,537 | |||||||
Net debt | (199,966) | (216,310) | 399,146 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (58,951) | (126,007) | (108,417) | |||||||
CAPEX | (17) | (4,966) | ||||||||
Cash from investing activities | 6,733 | 459,988 | 144,481 | |||||||
Cash from financing activities | 50,400 | (357,999) | (10,132) | |||||||
FCF | (173,945) | 336,523 | 99,381 | |||||||
Balance | ||||||||||
Cash | 16,109 | 41,950 | 41,948 | |||||||
Long term investments | 369,360 | 343,974 | 71,172 | |||||||
Excess cash | 337,955 | 376,641 | 81,770 | |||||||
Stockholders' equity | (31,708) | (72,514) | (225,115) | |||||||
Invested Capital | 431,691 | 367,232 | 746,476 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 3,703,081 | 3,512,566 | 3,461,607 | |||||||
Price | 1.42 | 3.66 22.00% | ||||||||
Market cap | 5,258,375 | 12,669,482 23.75% | ||||||||
EV | 5,058,409 | 13,068,628 | ||||||||
EBITDA | (44,530) | (102,222) | (129,815) | |||||||
EV/EBITDA | ||||||||||
Interest | 13,381 | 34,624 | 43,292 | |||||||
Interest/NOPBT |