XHKG1362
Market cap13mUSD
Dec 20, Last price
0.38HKD
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,935,876 5.36% | 1,837,386 -19.25% | 2,275,455 95.11% | |||||||
Cost of revenue | 1,924,687 | 1,813,628 | 2,235,920 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,189 | 23,758 | 39,535 | |||||||
NOPBT Margin | 0.58% | 1.29% | 1.74% | |||||||
Operating Taxes | 1,997 | 2,956 | 6,849 | |||||||
Tax Rate | 17.85% | 12.44% | 17.32% | |||||||
NOPAT | 9,192 | 20,802 | 32,686 | |||||||
Net income | 9,010 -58.00% | 21,452 -35.55% | 33,286 207.35% | |||||||
Dividends | (5,600) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,183 | 1,878 | 2,444 | |||||||
Long-term debt | 10,565 | 1,878 | 6,200 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 30,401 | |||||||||
Net debt | (109,820) | (93,093) | (60,176) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 31,913 | 30,739 | 1,118 | |||||||
CAPEX | (138) | (70) | (66) | |||||||
Cash from investing activities | 660 | 2,095 | (66) | |||||||
Cash from financing activities | (8,197) | (2,747) | (2,506) | |||||||
FCF | 26,080 | 29,669 | 341 | |||||||
Balance | ||||||||||
Cash | 110,498 | 86,122 | 56,035 | |||||||
Long term investments | 12,070 | 10,727 | 12,785 | |||||||
Excess cash | 25,774 | 4,980 | ||||||||
Stockholders' equity | 160,803 | 156,041 | 134,853 | |||||||
Invested Capital | 143,916 | 155,461 | 134,678 | |||||||
ROIC | 6.14% | 14.34% | 28.05% | |||||||
ROCE | 6.59% | 14.81% | 29.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 280,000 | 280,000 | 280,000 | |||||||
Price | 0.47 56.67% | |||||||||
Market cap | 131,600 56.67% | |||||||||
EV | 71,424 | |||||||||
EBITDA | 14,372 | 26,971 | 42,808 | |||||||
EV/EBITDA | 1.67 | |||||||||
Interest | 194 | 303 | 111 | |||||||
Interest/NOPBT | 1.73% | 1.28% | 0.28% |