XHKG1113
Market cap13bUSD
Dec 20, Last price
30.50HKD
1D
-0.33%
1Q
-6.58%
Jan 2017
-35.86%
IPO
-56.46%
Name
CK Asset Holdings Ltd
Chart & Performance
Profile
CK Asset Holdings Limited operates as a property developer in Hong Kong, the Mainland, Singapore, the United Kingdom, continental Europe, Australia, Canada, and the United States. The company is involved in the leasing of office, industrial, retail, and other properties; residential property investment and development; and pub, and hotel and serviced suite operations. It also provides property and project management, aircraft leasing, investment in infrastructure and utility asset operation, finance, and property agency services. The company was formerly known as Cheung Kong Property Holdings Limited and changed its name to CK Asset Holdings Limited in September 2017. CK Asset Holdings Limited was incorporated in 2015 and is headquartered in Central, Hong Kong.
Valuation
Title HKD 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 | 47,243,000 -17.08% | 56,973,000 -11.93% | 64,688,000 7.11% | |||||||
Cost of revenue | 22,118,000 | 28,695,000 | 29,426,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 25,125,000 | 28,278,000 | 35,262,000 | |||||||
NOPBT Margin | 53.18% | 49.63% | 54.51% | |||||||
Operating Taxes | 2,802,000 | 2,860,000 | 8,533,000 | |||||||
Tax Rate | 11.15% | 10.11% | 24.20% | |||||||
NOPAT | 22,323,000 | 25,418,000 | 26,729,000 | |||||||
Net income | 17,626,000 -19.76% | 21,966,000 2.26% | 21,481,000 27.62% | |||||||
Dividends | (8,171,000) | (8,080,000) | (6,886,000) | |||||||
Dividend yield | 5.84% | 4.63% | 3.81% | |||||||
Proceeds from repurchase of equity | (1,969,000) | (2,478,000) | (19,637,000) | |||||||
BB yield | 1.41% | 1.42% | 10.86% | |||||||
Debt | ||||||||||
Debt current | 18,095,000 | 2,715,000 | 29,226,000 | |||||||
Long-term debt | 48,476,000 | 59,307,000 | 81,684,000 | |||||||
Deferred revenue | (74,950,000) | (75,384,000) | ||||||||
Other long-term liabilities | 983,000 | 53,081,000 | 51,481,000 | |||||||
Net debt | (75,409,000) | (102,505,000) | (57,384,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,044,000 | 6,691,000 | 25,150,000 | |||||||
CAPEX | (2,403,000) | (2,460,000) | (3,188,000) | |||||||
Cash from investing activities | (4,021,000) | 44,699,000 | (6,654,000) | |||||||
Cash from financing activities | (11,989,000) | (55,867,000) | (15,223,000) | |||||||
FCF | (138,982,000) | 34,571,000 | 47,403,000 | |||||||
Balance | ||||||||||
Cash | 42,481,000 | 61,198,000 | 63,365,000 | |||||||
Long term investments | 99,499,000 | 103,329,000 | 104,929,000 | |||||||
Excess cash | 139,617,850 | 161,678,350 | 165,059,600 | |||||||
Stockholders' equity | 158,498,000 | 149,281,000 | 139,371,000 | |||||||
Invested Capital | 321,521,150 | 299,335,000 | 352,077,000 | |||||||
ROIC | 7.19% | 7.80% | 7.73% | |||||||
ROCE | 5.29% | 6.11% | 6.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,570,941 | 3,628,236 | 3,677,490 | |||||||
Price | 39.20 -18.42% | 48.05 -2.24% | 49.15 23.80% | |||||||
Market cap | 139,980,898 -19.71% | 174,336,738 -3.55% | 180,748,614 23.27% | |||||||
EV | 70,234,898 | 77,978,738 | 130,482,614 | |||||||
EBITDA | 27,052,000 | 30,323,000 | 37,448,000 | |||||||
EV/EBITDA | 2.60 | 2.57 | 3.48 | |||||||
Interest | 1,583,000 | 1,515,000 | 1,417,000 | |||||||
Interest/NOPBT | 6.30% | 5.36% | 4.02% |