XHKG1496
Market cap11mUSD
Dec 23, Last price
0.10HKD
1D
6.19%
1Q
9.57%
Jan 2017
-77.36%
IPO
-88.16%
Name
AP Rentals Holdings Ltd
Chart & Performance
Profile
AP Rentals Holdings Limited, an investment holding company, engages in the rental of construction, electrical and mechanical (E&M) engineering, and event and entertainment equipment in Hong Kong, Macau, Singapore, and the People's Republic of China. It operates in Leasing and Trading segments. The company offers equipment planning consultation; outdoor service; service station; transportation, installation, operation, refueling and maintenance, disassembly, and other technical support services, as well as various value-added services. Its rental equipment primarily consists of power and energy equipment, high-reach equipment, and material handling equipment, as well as lifting, earthmoving, foundation, road and transportation, tunneling, demolition, and dewatering equipment. The company also sells and trades in machinery and parts; and offers repair and maintenance, installation, and delivery services. It serves clients in the construction, E&M engineering, and event and entertainment sectors. AP Rentals Holdings Limited was founded in 2004 and is headquartered in Tsim Sha Tsui, 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 | 174,070 8.42% | 160,552 19.11% | 134,798 -9.20% | |||||||
Cost of revenue | 163,080 | 153,855 | 149,013 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,990 | 6,697 | (14,215) | |||||||
NOPBT Margin | 6.31% | 4.17% | ||||||||
Operating Taxes | 3,102 | 2,323 | (540) | |||||||
Tax Rate | 28.23% | 34.69% | ||||||||
NOPAT | 7,888 | 4,374 | (13,675) | |||||||
Net income | 10,364 -18.88% | 12,776 -386.78% | (4,455) -21.62% | |||||||
Dividends | (5,616) | |||||||||
Dividend yield | 4.74% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 41,205 | 37,102 | 30,551 | |||||||
Long-term debt | 4,986 | 5,239 | 3,411 | |||||||
Deferred revenue | 5,239 | 3,411 | ||||||||
Other long-term liabilities | (1,848) | (2,482) | ||||||||
Net debt | (47,470) | (32,578) | (22,115) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 37,201 | 65,712 | 57,040 | |||||||
CAPEX | (18,917) | (55,771) | (73,403) | |||||||
Cash from investing activities | (10,487) | (40,188) | (45,843) | |||||||
Cash from financing activities | (7,056) | (6,268) | 6,509 | |||||||
FCF | 19,532 | 4,075 | (306) | |||||||
Balance | ||||||||||
Cash | 93,661 | 74,919 | 56,077 | |||||||
Long term investments | ||||||||||
Excess cash | 84,958 | 66,891 | 49,337 | |||||||
Stockholders' equity | 200,924 | (8,187) | (20,086) | |||||||
Invested Capital | 186,020 | 269,269 | 265,210 | |||||||
ROIC | 3.47% | 1.64% | ||||||||
ROCE | 3.77% | 2.36% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 864,000 | 864,000 | 864,000 | |||||||
Price | 0.14 | 0.16 | ||||||||
Market cap | 118,368 | 133,920 | ||||||||
EV | 173,418 | 111,805 | ||||||||
EBITDA | 59,736 | 62,276 | 44,205 | |||||||
EV/EBITDA | 2.90 | 2.53 | ||||||||
Interest | 1,656 | 1,548 | 1,187 | |||||||
Interest/NOPBT | 15.07% | 23.11% |