XHKG1213
Market cap7mUSD
Dec 17, Last price
0.28HKD
Name
Mobicon Group Ltd
Chart & Performance
Profile
Mobicon Group Limited, an investment holding company, trades in and distributes electronic components, automation parts, and equipment in Hong Kong, the Asia Pacific, South Africa, and Europe. The company operates through three segments: Electronic and Electrical Trading Business, Computer Business, and Cosmetic and Online Retail Business. It is also involved in the trading, distribution, and retail of computer products and mobile accessories, and computer products; and provision of information technology services. In addition, the company trades in, distributes, and retails cosmetic products through a network of 8 retail shops, as well as online channels. Mobicon Group Limited offers its products under the MOBICON, VideoCom, APower, and wishh brand names. Mobicon Group Limited was founded in 1983 and is headquartered in San Po Kong, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 340,579 -17.02% | 410,421 -18.12% | 501,269 9.84% | |||||||
Cost of revenue | 333,058 | 402,527 | 474,003 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,521 | 7,894 | 27,266 | |||||||
NOPBT Margin | 2.21% | 1.92% | 5.44% | |||||||
Operating Taxes | 4,643 | 3,961 | 6,296 | |||||||
Tax Rate | 61.73% | 50.18% | 23.09% | |||||||
NOPAT | 2,878 | 3,933 | 20,970 | |||||||
Net income | (4,891) 1,193.92% | (378) -102.86% | 13,211 8.72% | |||||||
Dividends | (2,000) | (2,000) | (2,000) | |||||||
Dividend yield | 2.67% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 65,912 | 80,911 | 105,221 | |||||||
Long-term debt | 9,078 | 17,621 | 12,655 | |||||||
Deferred revenue | 7,489 | (1,698) | ||||||||
Other long-term liabilities | 2,598 | (4,820) | 1,698 | |||||||
Net debt | 46,172 | 60,957 | 73,955 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 21,954 | 44,615 | 28,816 | |||||||
CAPEX | (1,490) | (18,083) | (12,294) | |||||||
Cash from investing activities | (632) | (17,929) | (11,621) | |||||||
Cash from financing activities | (27,318) | (29,366) | (12,576) | |||||||
FCF | 19,662 | 104,384 | (1,594) | |||||||
Balance | ||||||||||
Cash | 23,658 | 30,434 | 37,220 | |||||||
Long term investments | 5,160 | 7,141 | 6,701 | |||||||
Excess cash | 11,789 | 17,054 | 18,858 | |||||||
Stockholders' equity | 149,942 | 298,609 | 316,482 | |||||||
Invested Capital | 227,346 | 247,238 | 277,611 | |||||||
ROIC | 1.21% | 1.50% | 7.84% | |||||||
ROCE | 3.13% | 2.97% | 9.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 200,000 | 200,000 | 200,000 | |||||||
Price | 0.38 | |||||||||
Market cap | 75,000 | |||||||||
EV | 344,864 | |||||||||
EBITDA | 15,605 | 17,187 | 36,654 | |||||||
EV/EBITDA | 9.41 | |||||||||
Interest | 3,870 | 4,327 | 2,642 | |||||||
Interest/NOPBT | 51.46% | 54.81% | 9.69% |