XHKG
0752
Market cap318mUSD
May 09, Last price
1.98HKD
1D
1.02%
1Q
-4.35%
Jan 2017
-16.81%
Name
Pico Far East Holdings Ltd
Chart & Performance
Profile
Pico Far East Holdings Limited, an investment holding company, engages in the exhibition, event, and brand activation; visual branding activation; museum, themed environment, interior, and retail; meeting architecture activation; and related businesses. It offers visual branding solutions, brand management, and design and consultancy services; digital marketing and technology; visual and digital content; virtual and online solutions; design and production management; event management; interior renovation, promotion, exhibition and event fabrication, electrical specialist, corporate, and image consultancy and project management; and construction, interior designing, decoration, and turnkey services, as well as technology solutions for exhibitions, events, museums, and interior and themed environment. The company also provides design, lifestyle, and business innovation communications agency services; designs, develops, operates, and manages exhibition and convention center; produces exhibition, event, and interior fit-out products; and organizes and manages exhibitions, conferences, trade fairs, convention conferences, seminars, and events. In addition, it offers freight forwarding, exhibition logistics, and transportation services for exhibitors; media planning, procurement, and optimization services in social video; services to organizers; and exhibition booth fabrication, event planning, design consultancy, themed designing, brand marketing and creative agency, brand strategy, engagement marketing, and public relations services. Further, the company manufactures and installs exhibitions; and offers services and disruptive technologies, design and technology solutions for interactive experience, and management development programs and courses. It also holds properties. The company operates in Greater China, the Middle East, Southeast Asia, the United Kingdom, the United States, and internationally. The company was founded in 1969 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑10 | 2023‑10 | 2022‑10 | 2021‑10 | 2020‑10 | 2019‑10 | 2018‑10 | 2017‑10 | 2016‑10 | 2015‑10 | |
Income | ||||||||||
Revenues | 6,327,002 18.75% | 5,327,931 17.33% | 4,541,018 12.07% | |||||||
Cost of revenue | 5,949,057 | 5,032,193 | 4,453,410 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 377,945 | 295,738 | 87,608 | |||||||
NOPBT Margin | 5.97% | 5.55% | 1.93% | |||||||
Operating Taxes | 86,220 | 57,401 | 29,744 | |||||||
Tax Rate | 22.81% | 19.41% | 33.95% | |||||||
NOPAT | 291,725 | 238,337 | 57,864 | |||||||
Net income | 357,568 56.77% | 228,083 40.24% | 162,642 18.80% | |||||||
Dividends | (155,006) | (99,090) | (61,913) | |||||||
Dividend yield | 6.77% | 5.83% | 4.67% | |||||||
Proceeds from repurchase of equity | 2,234 | 905 | (16,869) | |||||||
BB yield | -0.10% | -0.05% | 1.27% | |||||||
Debt | ||||||||||
Debt current | 348,304 | 204,605 | 454,481 | |||||||
Long-term debt | 370,763 | 441,760 | 478,924 | |||||||
Deferred revenue | 478,924 | |||||||||
Other long-term liabilities | 1,156 | (367,803) | ||||||||
Net debt | (1,349,552) | (1,078,375) | (913,447) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 949,339 | 460,366 | 147,099 | |||||||
CAPEX | (21,620) | (19,907) | (88,501) | |||||||
Cash from investing activities | (217,993) | (135,961) | (159,261) | |||||||
Cash from financing activities | (365,855) | (561,075) | (9,153) | |||||||
FCF | 379,318 | 331,665 | 18,971 | |||||||
Balance | ||||||||||
Cash | 1,936,250 | 1,308,483 | 1,421,803 | |||||||
Long term investments | 132,369 | 416,257 | 425,049 | |||||||
Excess cash | 1,752,269 | 1,458,343 | 1,619,801 | |||||||
Stockholders' equity | 1,907,200 | 1,549,689 | 1,407,154 | |||||||
Invested Capital | 1,160,121 | 1,389,707 | 1,690,177 | |||||||
ROIC | 22.88% | 15.48% | 3.48% | |||||||
ROCE | 12.60% | 10.10% | 2.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,244,189 | 1,240,308 | 1,238,649 | |||||||
Price | 1.84 34.31% | 1.37 28.04% | 1.07 -17.05% | |||||||
Market cap | 2,289,308 34.73% | 1,699,222 28.21% | 1,325,355 -17.05% | |||||||
EV | 966,012 | 689,514 | 492,656 | |||||||
EBITDA | 483,401 | 406,855 | 222,105 | |||||||
EV/EBITDA | 2.00 | 1.69 | 2.22 | |||||||
Interest | 33,421 | 40,230 | 21,958 | |||||||
Interest/NOPBT | 8.84% | 13.60% | 25.06% |