XHKG
0725
Market cap17mUSD
Jun 13, Last price
0.68HKD
1D
1.49%
1Q
23.64%
Jan 2017
-60.69%
Name
Perennial International Limited
Chart & Performance
Profile
Perennial International Limited, an investment holding company, engages in the manufacturing and trading of electric cables and wire products. It offers wire harnesses, power cords, power cord sets, cables and solid wires, and plastic resins and compounds. The company is also involved in the property license holding activities. It serves multi-national producers of electrical and electronic products primarily in the United States, Europe, Australia, Mainland China, Japan, and Southeast Asia. The company was founded in 1989 and is headquartered in Tsim Sha Tsui, Hong Kong. Perennial International Limited is a subsidiary of Spector Holdings 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 | 2015‑12 | |
Income | ||||||||||
Revenues | 328,578 8.25% | 303,527 -6.47% | 324,524 -13.11% | |||||||
Cost of revenue | 301,945 | 280,448 | 314,608 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 26,633 | 23,079 | 9,916 | |||||||
NOPBT Margin | 8.11% | 7.60% | 3.06% | |||||||
Operating Taxes | 3,792 | 1,866 | 1,063 | |||||||
Tax Rate | 14.24% | 8.09% | 10.72% | |||||||
NOPAT | 22,841 | 21,213 | 8,853 | |||||||
Net income | 25,804 63.88% | 15,746 -14.93% | 18,510 35.22% | |||||||
Dividends | (3,926) | (5,969) | (3,979) | |||||||
Dividend yield | 3.08% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 47 | 454 | 22,852 | |||||||
Long-term debt | 47 | 548 | 77 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 8,106 | |||||||||
Net debt | (60,911) | (126,362) | (45,273) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 21,656 | 58,535 | 59,916 | |||||||
CAPEX | (5,303) | (4,265) | (1,673) | |||||||
Cash from investing activities | (3,035) | (11,300) | (1,621) | |||||||
Cash from financing activities | (4,380) | (29,189) | (56,030) | |||||||
FCF | 22,609 | 265,766 | 66,025 | |||||||
Balance | ||||||||||
Cash | 61,005 | 46,720 | 21,048 | |||||||
Long term investments | 80,644 | 47,154 | ||||||||
Excess cash | 44,576 | 112,188 | 51,976 | |||||||
Stockholders' equity | 415,765 | 393,639 | 550,220 | |||||||
Invested Capital | 395,227 | 297,837 | 532,640 | |||||||
ROIC | 6.59% | 5.11% | 1.57% | |||||||
ROCE | 6.06% | 5.55% | 1.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 198,958 | 198,958 | 198,958 | |||||||
Price | 0.65 | |||||||||
Market cap | 129,323 | |||||||||
EV | 84,050 | |||||||||
EBITDA | 35,615 | 33,056 | 29,822 | |||||||
EV/EBITDA | 2.82 | |||||||||
Interest | 689 | 1,960 | ||||||||
Interest/NOPBT | 2.99% | 19.77% |