XHKG1547
Market cap20mUSD
Dec 27, Last price
0.20HKD
1D
-8.22%
1Q
-14.83%
Jan 2017
-49.75%
IPO
-51.57%
Name
IBI Group Holdings Ltd
Chart & Performance
Profile
IBI Group Holdings Limited, a building contractor, provides renovation services for property projects in the private sector in Hong Kong and Macau. The company offers interior fitting out and building refurbishments, and alteration and addition projects, as well as a range of other building professional services. It also engages in the provision of products and services with a focus on air quality, energy efficiency, and modern sustainable building materials; and strategic investments. The company serves organizations and commercial enterprises, including multi-national banks, hotels and casino operators, racing and betting operators, and property developers. IBI Group Holdings Limited was founded in 1997 and is headquartered in Hong Kong, 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 | 527,246 70.90% | 308,517 -23.99% | 405,878 -27.09% | |||||||
Cost of revenue | 511,099 | 302,993 | 372,048 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 16,147 | 5,524 | 33,830 | |||||||
NOPBT Margin | 3.06% | 1.79% | 8.34% | |||||||
Operating Taxes | 2,320 | 1,403 | 7,235 | |||||||
Tax Rate | 14.37% | 25.40% | 21.39% | |||||||
NOPAT | 13,827 | 4,121 | 26,595 | |||||||
Net income | 350 -87.50% | 2,800 -89.63% | 27,010 -50.34% | |||||||
Dividends | (8,000) | (40,000) | ||||||||
Dividend yield | 17.86% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 26,100 | 21,092 | 2,791 | |||||||
Long-term debt | 60,575 | 63,275 | 6,309 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (61,516) | |||||||||
Net debt | 58,907 | 15,498 | (148,609) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (19,593) | (40,377) | 98,862 | |||||||
CAPEX | (72) | (123) | (1,185) | |||||||
Cash from investing activities | (8,850) | (109,991) | (1,598) | |||||||
Cash from financing activities | (9,789) | 67,757 | (42,759) | |||||||
FCF | (54,168) | (26,751) | 275,704 | |||||||
Balance | ||||||||||
Cash | 21,105 | 58,870 | 141,647 | |||||||
Long term investments | 6,663 | 9,999 | 16,062 | |||||||
Excess cash | 1,406 | 53,443 | 137,415 | |||||||
Stockholders' equity | 102,326 | 265,996 | 276,103 | |||||||
Invested Capital | 243,772 | 191,245 | 28,873 | |||||||
ROIC | 6.36% | 3.74% | 57.27% | |||||||
ROCE | 6.59% | 2.26% | 20.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 800,000 | 800,000 | 800,000 | |||||||
Price | 0.28 | |||||||||
Market cap | 224,000 | |||||||||
EV | 256,573 | |||||||||
EBITDA | 19,131 | 8,666 | 37,068 | |||||||
EV/EBITDA | 6.92 | |||||||||
Interest | 4,368 | 2,245 | 353 | |||||||
Interest/NOPBT | 27.05% | 40.64% | 1.04% |