Loading...
XHKG1050
Market cap200mUSD
Dec 23, Last price  
0.77HKD
1D
0.00%
1Q
4.05%
Jan 2017
13.24%
Name

Karrie International Holdings Ltd

Chart & Performance

D1W1MN
XHKG:1050 chart
P/E
9.17
P/S
0.53
EPS
0.08
Div Yield, %
3.90%
Shrs. gr., 5y
0.18%
Rev. gr., 5y
1.92%
Revenues
2.92b
-5.38%
2,563,190,0003,592,741,0003,328,097,0002,802,974,0002,463,926,0002,245,172,0002,605,399,0002,285,390,0002,291,404,0002,033,018,0002,590,623,0002,897,605,0002,699,638,0002,919,880,0002,651,169,0002,902,208,0003,472,798,0003,075,013,0003,081,697,0002,915,981,000
Net income
170m
-56.07%
150,344,000186,379,000124,928,00013,148,00022,081,00012,497,00021,223,00040,381,00041,967,00034,291,00076,298,000117,076,000168,333,000182,563,000221,386,000250,266,000445,328,000549,102,000386,173,000169,659,000
CFO
318m
-45.71%
-87,955,000287,236,000154,664,000161,536,000147,441,000107,446,000-36,525,00041,530,000127,409,000160,442,00069,153,000205,709,000-34,222,000183,988,000252,549,00040,954,000538,263,000528,866,999586,016,000318,160,000
Dividend
Sep 03, 20240.04 HKD/sh

Profile

Karrie International Holdings Limited, an investment holding company, provides metal and plastic products, and electronic manufacturing services (EMS) worldwide. It operates through three segments: Metal and Plastic Business; EMS Business; and Real Estate Business. The Metal and Plastic Business segment manufactures and sells metal and plastic parts, including moulds, and plastic and metal products for information and communication technology industry, as well as offers mechanical engineering solutions. The EMS Business segment manufactures and sells magnetic tape data storage products, point-of-sale systems, and other computer peripherals. The Real Estate Business segment engages in the urban renewal, and residential real estate project investment and development operations. It also engages in the design, manufacture, and sale of server casings, office automation products, visual accessories, metal stamping dies, and plastic injection moulds; provision of property management and consultancy services; and property holding activities. The company was founded in 1980 and is headquartered in Tsuen Wan, Hong Kong.
URL
http://www.karrie.com.hk
IPO date
Dec 16, 1996
Employees
3,600
Domiciled in
HK
Incorporated in
BM

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
2,915,981
-5.38%
3,081,697
0.22%
3,075,013
-11.45%
Cost of revenue
2,657,669
2,858,874
2,789,406
Unusual Expense (Income)
NOPBT
258,312
222,823
285,607
NOPBT Margin
8.86%
7.23%
9.29%
Operating Taxes
17,340
9,473
41,934
Tax Rate
6.71%
4.25%
14.68%
NOPAT
240,972
213,350
243,673
Net income
169,659
-56.07%
386,173
-29.67%
549,102
23.30%
Dividends
(60,644)
(161,705)
(252,211)
Dividend yield
6.11%
8.79%
8.43%
Proceeds from repurchase of equity
(8,253)
3,407
BB yield
0.45%
-0.11%
Debt
Debt current
337,162
428,983
746,376
Long-term debt
199,740
233,126
465,876
Deferred revenue
3,126
12,634
Other long-term liabilities
638
782
6,241
Net debt
56,496
124,922
(95,238)
Cash flow
Cash from operating activities
318,160
586,016
528,867
CAPEX
(89,039)
(187,890)
(254,148)
Cash from investing activities
(94,435)
(221,491)
(253,055)
Cash from financing activities
(232,446)
(1,105,070)
(25,377)
FCF
183,556
587,907
305,436
Balance
Cash
149,418
159,445
924,048
Long term investments
330,988
377,742
383,442
Excess cash
334,607
383,102
1,153,739
Stockholders' equity
729,906
635,664
1,334,245
Invested Capital
1,192,332
1,106,968
1,163,692
ROIC
20.96%
18.79%
20.90%
ROCE
16.91%
14.93%
12.28%
EV
Common stock shares outstanding
2,026,997
2,022,115
2,021,678
Price
0.49
-46.15%
0.91
-38.51%
1.48
-1.33%
Market cap
993,229
-46.02%
1,840,125
-38.50%
2,992,083
-0.86%
EV
1,049,725
1,965,047
2,896,845
EBITDA
349,121
325,124
383,342
EV/EBITDA
3.01
6.04
7.56
Interest
42,855
75,281
26,586
Interest/NOPBT
16.59%
33.79%
9.31%