XHKG1446
Market cap15mUSD
Dec 27, Last price
0.18HKD
1D
0.00%
1Q
17.65%
Jan 2017
-72.31%
IPO
-89.02%
Name
Hung Fook Tong Group Holdings Ltd
Chart & Performance
Profile
Hung Fook Tong Group Holdings Limited, an investment holding company, produces, retails, wholesales, and distributes bottled drinks and other herbal products in the People's Republic of China, Hong Kong, and internationally. The company operates in two segments, Hong Kong Retail and Wholesale. It offers Chinese herbal drinks and other drink products, Chinese-style soups, herbal tortoise plastron jelly, and other food products under the Hung Fook Tong brand name; manufactures and trades in snacks; and retails bakery products, salad, coffee, organic oatmeal, fruit tea, soups, and drinks. The company is also involved in the coupons wholesaling, catering, and plastics bottles manufacturing activities; provision of logistics and trading services, and training courses; ecommerce activities; administration of group rental leases; and license holding activities. As of December 31, 2021, it operated 122 self-operated shops and seven HFT Life cafés. Hung Fook Tong Group Holdings Limited was founded in 1986 and is based in Tai Po, 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 | 672,729 -2.04% | 686,718 -1.33% | 695,996 -0.92% | |||||||
Cost of revenue | 709,304 | 682,775 | 689,629 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (36,575) | 3,943 | 6,367 | |||||||
NOPBT Margin | 0.57% | 0.91% | ||||||||
Operating Taxes | (2,321) | 5,103 | 2,357 | |||||||
Tax Rate | 129.42% | 37.02% | ||||||||
NOPAT | (34,254) | (1,160) | 4,010 | |||||||
Net income | (34,621) 1,696.63% | (1,927) -123.43% | 8,223 -86.85% | |||||||
Dividends | (4,067) | (4,461) | (12,857) | |||||||
Dividend yield | 3.26% | 2.23% | 5.03% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 119,012 | 106,416 | 112,590 | |||||||
Long-term debt | 228,314 | 196,726 | 226,208 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 9,445 | 6,024 | 4,616 | |||||||
Net debt | 258,796 | 199,236 | 217,092 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 114,862 | 123,214 | 136,657 | |||||||
CAPEX | (15,774) | (24,328) | (29,560) | |||||||
Cash from investing activities | (15,653) | (24,225) | (33,720) | |||||||
Cash from financing activities | (114,554) | (110,019) | (121,581) | |||||||
FCF | (3,211) | 35,548 | 21,355 | |||||||
Balance | ||||||||||
Cash | 88,530 | 103,906 | 116,676 | |||||||
Long term investments | 5,030 | |||||||||
Excess cash | 54,894 | 69,570 | 86,906 | |||||||
Stockholders' equity | 67,772 | 116,417 | 138,329 | |||||||
Invested Capital | 402,373 | 413,183 | 440,297 | |||||||
ROIC | 0.90% | |||||||||
ROCE | 0.80% | 1.19% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 655,944 | 655,944 | 655,944 | |||||||
Price | 0.19 -37.70% | 0.31 -21.79% | 0.39 -16.13% | |||||||
Market cap | 124,629 -37.70% | 200,063 -21.79% | 255,818 -16.13% | |||||||
EV | 361,150 | 385,091 | 470,670 | |||||||
EBITDA | 103,305 | 139,423 | 139,804 | |||||||
EV/EBITDA | 3.50 | 2.76 | 3.37 | |||||||
Interest | 8,680 | 4,557 | 4,972 | |||||||
Interest/NOPBT | 115.57% | 78.09% |