XHKG1259
Market cap16mUSD
Dec 23, Last price
0.06HKD
1D
-1.67%
1Q
15.69%
Jan 2017
-87.96%
IPO
-97.58%
Name
Prosperous Future Holdings Ltd
Chart & Performance
Profile
Prosperous Future Holdings Limited, an investment holding company, manufactures and sells personal care products in the People's Republic of China, Hong Kong, the United States, the United Kingdom, and internationally. It operates through Personal Care Products, Food and Beverage, Financial business, Properties Holding, and Others segments. The company manufactures and sells skin care, body, and hair care products; offers frozen food and beverage products, including meat and poultry; provides frozen warehouse services; and asset management, data analysis, and securities advisory services, as well as deals in securities and futures contracts. In addition, it invests in listed securities and private unlisted funds; offers money lending, finance lease, and factoring services; and provides professional services, such as fund setup and administration, legal and tax consultancy and co-ordination, corporate and accounting, and trust and fiduciary services. Further, the company develops and leases properties; and provides temperature-controlled storage and ancillary services, as well as engages in trading, money lending, and finance lease services. Prosperous Future Holdings Limited was formerly known as Future Development Holdings Limited and changed its name to Prosperous Future Holdings Limited in September 2019. The company was incorporated in 2011 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 | 470,332 -7.66% | 509,359 -15.49% | 602,689 -48.71% | |||||||
Cost of revenue | 543,580 | 536,242 | 594,652 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (73,248) | (26,883) | 8,037 | |||||||
NOPBT Margin | 1.33% | |||||||||
Operating Taxes | 4,067 | 2,407 | 1,968 | |||||||
Tax Rate | 24.49% | |||||||||
NOPAT | (77,315) | (29,290) | 6,069 | |||||||
Net income | (38,748) -56.39% | (88,857) -15.29% | (104,891) 209.33% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (323) | 33,180 | ||||||||
BB yield | 0.51% | -24.73% | ||||||||
Debt | ||||||||||
Debt current | 14,560 | 24,089 | 175,143 | |||||||
Long-term debt | 20,366 | 22,593 | 41,405 | |||||||
Deferred revenue | (78) | (14,868) | ||||||||
Other long-term liabilities | 78 | 14,868 | ||||||||
Net debt | (351,455) | (275,856) | (290,593) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 68,333 | (45,893) | 45,703 | |||||||
CAPEX | (906) | (14,037) | (30,388) | |||||||
Cash from investing activities | 2,223 | (4,285) | (11,879) | |||||||
Cash from financing activities | (19,340) | (89,679) | (10,558) | |||||||
FCF | 719 | (22,293) | 95,335 | |||||||
Balance | ||||||||||
Cash | 358,310 | 307,094 | 466,536 | |||||||
Long term investments | 28,071 | 15,444 | 40,605 | |||||||
Excess cash | 362,864 | 297,070 | 477,007 | |||||||
Stockholders' equity | 23,230 | 61,807 | 154,542 | |||||||
Invested Capital | 631,347 | 623,581 | 817,863 | |||||||
ROIC | 0.71% | |||||||||
ROCE | 0.81% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 2,274,123 | 2,274,123 | 2,274,123 | |||||||
Price | 0.03 -52.54% | 0.06 0.00% | 0.06 -30.59% | |||||||
Market cap | 63,675 -52.54% | 134,173 0.00% | 134,173 -12.80% | |||||||
EV | (165,531) | (10,250) | (43,125) | |||||||
EBITDA | (62,779) | (417) | 40,661 | |||||||
EV/EBITDA | 2.64 | 24.58 | ||||||||
Interest | 828 | 2,243 | 3,729 | |||||||
Interest/NOPBT | 46.40% |