XHKG0831
Market cap40mUSD
Jan 07, Last price
0.42HKD
1D
0.00%
1Q
-21.15%
Name
Convenience Retail Asia Ltd
Chart & Performance
Profile
Convenience Retail Asia Limited, an investment holding company, operates a chain of bakeries under the Saint Honore brand name in Hong Kong, Macau, and the Chinese Mainland. The company operates through Bakery and Eyewear segments. It also operates a chain of eyewear business under the Zoff brand name; pâtisserie under the Mon cher brand; and food factory. The company offers its products online. As of December 31, 2021, it operated 136 Saint Honore stores; 4 Mon cher store; and 13 Zoff eyewear stores. Convenience Retail Asia Limited was founded in 1972 and is headquartered in Sha Tin, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,487,090 1.66% | 1,462,864 7.42% | |||||||
Cost of revenue | 889,399 | 920,266 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 597,691 | 542,598 | |||||||
NOPBT Margin | 40.19% | 37.09% | |||||||
Operating Taxes | 13,417 | 11,255 | |||||||
Tax Rate | 2.24% | 2.07% | |||||||
NOPAT | 584,274 | 531,343 | |||||||
Net income | 57,709 -14.86% | 67,785 -15.66% | |||||||
Dividends | (54,411) | (54,337) | |||||||
Dividend yield | 10.00% | 8.53% | |||||||
Proceeds from repurchase of equity | 896 | ||||||||
BB yield | -0.16% | ||||||||
Debt | |||||||||
Debt current | 145,266 | 129,353 | |||||||
Long-term debt | 403,940 | 384,665 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 12,125 | 11,710 | |||||||
Net debt | 323,072 | 252,166 | |||||||
Cash flow | |||||||||
Cash from operating activities | 219,104 | 234,228 | |||||||
CAPEX | (38,027) | (60,606) | |||||||
Cash from investing activities | (32,746) | (59,604) | |||||||
Cash from financing activities | (221,548) | (206,304) | |||||||
FCF | 579,759 | 490,006 | |||||||
Balance | |||||||||
Cash | 220,640 | 256,125 | |||||||
Long term investments | 5,494 | 5,727 | |||||||
Excess cash | 151,780 | 188,709 | |||||||
Stockholders' equity | 659,302 | 655,823 | |||||||
Invested Capital | 795,138 | 731,466 | |||||||
ROIC | 76.55% | 77.05% | |||||||
ROCE | 62.54% | 58.37% | |||||||
EV | |||||||||
Common stock shares outstanding | 777,442 | 777,178 | |||||||
Price | 0.70 -14.63% | 0.82 9.33% | |||||||
Market cap | 544,209 -14.61% | 637,286 9.46% | |||||||
EV | 867,281 | 889,452 | |||||||
EBITDA | 807,863 | 733,266 | |||||||
EV/EBITDA | 1.07 | 1.21 | |||||||
Interest | 7,266 | 6,921 | |||||||
Interest/NOPBT | 1.22% | 1.28% |