XHKG
1362
Market cap12mUSD
Jul 16, Last price
0.36HKD
1D
-1.39%
1Q
7.58%
IPO
-60.11%
Name
Sis Mobile Holdings Ltd
Chart & Performance
Profile
SiS Mobile Holdings Limited, an investment holding company, distributes and sells mobile phones and related products in Hong Kong. It primarily distributes mobile phones of various brands, including Samsung, Blackberry, Acer, Asus, Alcatel One Touch, Lenovo, Nexstgo, etc. to wholesale customers, telecommunications services operators, and chain retailers. The company was incorporated in 2014 and is headquartered in Kwun Tong, Hong Kong. SiS Mobile Holdings Limited is a subsidiary of SiS International Holdings Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,717,242 -11.29% | 1,935,876 5.36% | 1,837,386 -19.25% | |||||||
Cost of revenue | 1,707,750 | 1,924,687 | 1,813,628 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,492 | 11,189 | 23,758 | |||||||
NOPBT Margin | 0.55% | 0.58% | 1.29% | |||||||
Operating Taxes | 1,656 | 1,997 | 2,956 | |||||||
Tax Rate | 17.45% | 17.85% | 12.44% | |||||||
NOPAT | 7,836 | 9,192 | 20,802 | |||||||
Net income | 9,817 8.96% | 9,010 -58.00% | 21,452 -35.55% | |||||||
Dividends | (5,600) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,388 | 2,183 | 1,878 | |||||||
Long-term debt | 16,506 | 10,565 | 1,878 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 30,401 | |||||||||
Net debt | (74,265) | (109,820) | (93,093) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 31,913 | 30,739 | ||||||||
CAPEX | (138) | (70) | ||||||||
Cash from investing activities | 660 | 2,095 | ||||||||
Cash from financing activities | (8,197) | (2,747) | ||||||||
FCF | (30,629) | 26,080 | 29,669 | |||||||
Balance | ||||||||||
Cash | 81,042 | 110,498 | 86,122 | |||||||
Long term investments | 14,117 | 12,070 | 10,727 | |||||||
Excess cash | 9,297 | 25,774 | 4,980 | |||||||
Stockholders' equity | 170,980 | 160,803 | 156,041 | |||||||
Invested Capital | 172,130 | 143,916 | 155,461 | |||||||
ROIC | 4.96% | 6.14% | 14.34% | |||||||
ROCE | 5.23% | 6.59% | 14.81% | |||||||
EV | ||||||||||
Common stock shares outstanding | 280,000 | 280,000 | 280,000 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 9,492 | 14,372 | 26,971 | |||||||
EV/EBITDA | ||||||||||
Interest | 194 | 303 | ||||||||
Interest/NOPBT | 1.73% | 1.28% |