XHKG1498
Market cap29mUSD
Dec 27, Last price
0.58HKD
1D
1.75%
1Q
-14.71%
Jan 2017
-84.49%
IPO
-87.72%
Name
PuraPharm Corp Ltd
Chart & Performance
Profile
PuraPharm Corporation Limited, an investment holding company, researches, develops, produces, and sells concentrated Chinese medicine granule (CCMG) and Chinese healthcare products in Hong Kong, Mainland China, and internationally. It operates through five segments: China CCMG, Hong Kong CCMG, Chinese Healthcare Products, Clinics, and Plantation. The company offers over the counter health products under the PuraGold, Haveron, Oncozac, and Immuzac names. It also provides Chinese medicine clinic management system for general clinic management; and operates Chinese medicine clinics under the Nong's name that provide Chinese medicine services and concentrated Chinese medicine granules products. In addition, the company engages in the plantation and trading of raw Chinese herbs; and manufacture and sale of traditional Chinese medicine decoction pieces. Further, it provides modernized Chinese medicine services; and Chinese medical diagnostic services. The company sells its products to hospitals, healthcare institutions, and medicine practitioners, as well as operates an online store. It operates 43 Nong's clinics in Hong Kong and 1 Nong's clinic in Guangxi, China. The company was founded in 1998 and is headquartered 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 | 406,859 -9.20% | 448,069 -32.07% | 659,592 9.60% | |||||||
Cost of revenue | 453,408 | 522,787 | 649,840 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (46,549) | (74,718) | 9,752 | |||||||
NOPBT Margin | 1.48% | |||||||||
Operating Taxes | 3,769 | 1,032 | 4,685 | |||||||
Tax Rate | 48.04% | |||||||||
NOPAT | (50,318) | (75,750) | 5,067 | |||||||
Net income | (106,081) -11.76% | (120,214) -1.36% | (121,877) -484.35% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 803 | |||||||||
BB yield | -0.16% | |||||||||
Debt | ||||||||||
Debt current | 321,995 | 428,645 | 420,910 | |||||||
Long-term debt | 142,429 | 74,512 | 111,049 | |||||||
Deferred revenue | 1,076 | 1,025 | 1,174 | |||||||
Other long-term liabilities | 14,044 | 39,055 | 42,035 | |||||||
Net debt | 418,299 | 371,769 | 421,783 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 79,608 | 65,848 | (39,327) | |||||||
CAPEX | (19,183) | (23,558) | (6,559) | |||||||
Cash from investing activities | (18,203) | (25,445) | (3,668) | |||||||
Cash from financing activities | (122,390) | (12,937) | 8,772 | |||||||
FCF | 66,902 | 124,414 | (13,894) | |||||||
Balance | ||||||||||
Cash | 47,221 | 107,014 | 85,054 | |||||||
Long term investments | (1,096) | 24,374 | 25,122 | |||||||
Excess cash | 25,782 | 108,985 | 77,196 | |||||||
Stockholders' equity | (68,335) | 39,577 | 183,590 | |||||||
Invested Capital | 661,461 | 735,703 | 878,074 | |||||||
ROIC | 0.55% | |||||||||
ROCE | 1.02% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 395,053 | 394,585 | 393,733 | |||||||
Price | 0.90 -29.69% | 1.28 58.02% | 0.81 19.12% | |||||||
Market cap | 355,548 -29.60% | 505,069 58.37% | 318,923 26.28% | |||||||
EV | 773,847 | 876,838 | 740,706 | |||||||
EBITDA | 2,042 | (26,057) | 59,891 | |||||||
EV/EBITDA | 378.97 | 12.37 | ||||||||
Interest | 27,407 | 24,183 | 27,027 | |||||||
Interest/NOPBT | 277.14% |