XHKG
0687
Market cap107mUSD
Jul 16, Last price
0.25HKD
1D
5.04%
1Q
9.65%
Jan 2017
-95.09%
Name
Tysan Holdings Ltd
Chart & Performance
Profile
Tysan Holdings Limited, an investment holding company, engages in the foundation piling and site investigation, and property development and investment activities in the People's Republic of China. It offers foundation piling services, including bored piling, driven piling, socketed H-piling, mini piling, preboring, pile cap, basement construction, diaphragm wall, and shoring services, as well as undertakes footing, ground investigation field, site formation, demolition, landslip preventive and slope, road and drainage, and minor building works. The company also trades in and leases various tower cranes; develops and invests in various commercial and residential properties; and offers property management services consisting of tenancy management, security, concierge and value-added, fire consultancy and risk assessment, repair and maintenance, cleaning, environmental protection, hygiene and safety management, landscape management, car park management, and clubhouse management services. In addition, it offers property consultancy services; and corporate management, engineering, and machinery hiring and trading services. The company was formerly known as Hong Kong International Construction Investment Management Group Co., Limited and changed its name to Tysan Holdings Limited in August 2019. Tysan Holdings Limited was incorporated in 1991 and is headquartered in Hong Kong, Hong Kong. Tysan Holdings Limited is a subsidiary of Times Holdings II Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2016‑03 | |
Income | ||||||||||
Revenues | 2,402,834 -11.11% | 2,703,266 9.28% | 2,473,646 12.23% | |||||||
Cost of revenue | 2,392,111 | 2,713,475 | 2,465,282 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,723 | (10,209) | 8,364 | |||||||
NOPBT Margin | 0.45% | 0.34% | ||||||||
Operating Taxes | 965 | 15,418 | 21,364 | |||||||
Tax Rate | 9.00% | 255.43% | ||||||||
NOPAT | 9,758 | (25,627) | (13,000) | |||||||
Net income | 40,793 -412.88% | (13,038) -388.13% | 4,525 -4,328.97% | |||||||
Dividends | (50,491) | (84,151) | ||||||||
Dividend yield | 3.85% | 8.47% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 35,483 | 33,744 | 32,676 | |||||||
Long-term debt | 115,346 | 121,420 | 147,189 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 9,620 | |||||||||
Net debt | (735,782) | (591,888) | (590,434) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 119,688 | 170,480 | ||||||||
CAPEX | (71,582) | (48,231) | ||||||||
Cash from investing activities | (137,387) | (139,657) | ||||||||
Cash from financing activities | (92,245) | (891) | ||||||||
FCF | 229,152 | (453,138) | 1,374 | |||||||
Balance | ||||||||||
Cash | 886,611 | 747,052 | 770,299 | |||||||
Long term investments | ||||||||||
Excess cash | 766,469 | 611,889 | 646,617 | |||||||
Stockholders' equity | 1,239,224 | 642,507 | 685,075 | |||||||
Invested Capital | 610,028 | 813,307 | 857,419 | |||||||
ROIC | 1.37% | |||||||||
ROCE | 0.78% | 0.55% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 3,366,036 | 3,366,036 | 3,366,036 | |||||||
Price | 0.19 -52.31% | 0.39 32.20% | 0.30 -21.33% | |||||||
Market cap | 626,083 -52.31% | 1,312,754 32.20% | 992,981 -21.33% | |||||||
EV | (109,699) | 720,866 | 402,547 | |||||||
EBITDA | 10,723 | 59,939 | 71,468 | |||||||
EV/EBITDA | 12.03 | 5.63 | ||||||||
Interest | 7,744 | 2,338 | ||||||||
Interest/NOPBT | 27.95% |