XHKG0760
Market cap11mUSD
Dec 19, Last price
0.17HKD
Name
Talent Property Group Ltd
Chart & Performance
Profile
Talent Property Group Limited, an investment holding company, invests in, develops, and manages real estate properties in the People's Republic of China. It also provides cleaning services. In addition, the company operates hotels. The company was formerly known as Tomorrow International Holdings Limited and changed its name to Talent Property Group Limited in May 2011. The company was incorporated in 1995 and is based in Tsim Sha Tsui East, Hong Kong. Talent Property Group Limited is a subsidiary of Talent Trend Holdings Limited.
Valuation
Title CNY 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 | 766,732 177.69% | 276,113 -19.73% | 343,992 -1.21% | |||||||
Cost of revenue | 631,334 | 247,243 | 285,232 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 135,398 | 28,870 | 58,760 | |||||||
NOPBT Margin | 17.66% | 10.46% | 17.08% | |||||||
Operating Taxes | 40,557 | 37,784 | 33,209 | |||||||
Tax Rate | 29.95% | 130.88% | 56.52% | |||||||
NOPAT | 94,841 | (8,914) | 25,551 | |||||||
Net income | (33,776) -13.72% | (39,148) -123.87% | 164,030 -186.26% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 18,744 | 93,089 | 270,187 | |||||||
Long-term debt | 108,560 | 352,873 | 303,073 | |||||||
Deferred revenue | 347,096 | 294,056 | ||||||||
Other long-term liabilities | (347,096) | (294,056) | ||||||||
Net debt | (230,643) | 22,967 | (131,529) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 244,890 | (66,764) | 23,526 | |||||||
CAPEX | (4,145) | (1,852) | (6,534) | |||||||
Cash from investing activities | 134,289 | 78,342 | 337,786 | |||||||
Cash from financing activities | (336,800) | (157,021) | (249,024) | |||||||
FCF | 346,621 | (154,749) | 324,613 | |||||||
Balance | ||||||||||
Cash | 119,260 | 76,860 | 230,170 | |||||||
Long term investments | 238,687 | 346,135 | 474,619 | |||||||
Excess cash | 319,610 | 409,189 | 687,589 | |||||||
Stockholders' equity | (1,434,756) | (1,400,980) | (1,358,736) | |||||||
Invested Capital | 3,195,697 | 3,511,663 | 3,634,162 | |||||||
ROIC | 2.83% | 0.69% | ||||||||
ROCE | 7.11% | 1.27% | 2.40% | |||||||
EV | ||||||||||
Common stock shares outstanding | 514,657 | 514,657 | 10,293,137 | |||||||
Price | 0.36 -10.00% | 0.40 -9.09% | ||||||||
Market cap | 185,276 -95.50% | 4,117,255 -9.09% | ||||||||
EV | 448,531 | 4,226,711 | ||||||||
EBITDA | 140,399 | 33,964 | 62,102 | |||||||
EV/EBITDA | 13.21 | 68.06 | ||||||||
Interest | 22,326 | 34,626 | 42,272 | |||||||
Interest/NOPBT | 16.49% | 119.94% | 71.94% |