XHKG1631
Market cap7mUSD
Dec 23, Last price
0.24HKD
1D
-0.42%
1Q
0.43%
Jan 2017
-83.26%
IPO
-86.51%
Name
REF Holdings Ltd
Chart & Performance
Profile
REF Holdings Limited, an investment holding company, provides financial printing services in Hong Kong. It offers financial printing services comprising typesetting, proofreading, translation, design, printing, web submitting, media placement, and distribution of listing documents, financial reports, compliance documents, and other documents. The company was founded in 2010 and is headquartered in Central, Hong Kong. REF Holdings Limited is a subsidiary of Jumbo Ace Enterprises 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 | 124,041 -4.37% | 129,710 -3.98% | 135,082 -8.42% | |||||||
Cost of revenue | 112,068 | 116,327 | 118,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,973 | 13,383 | 16,482 | |||||||
NOPBT Margin | 9.65% | 10.32% | 12.20% | |||||||
Operating Taxes | 2,202 | 1,800 | 2,487 | |||||||
Tax Rate | 18.39% | 13.45% | 15.09% | |||||||
NOPAT | 9,771 | 11,583 | 13,995 | |||||||
Net income | 11,714 4.95% | 11,162 29.37% | 8,628 -52.76% | |||||||
Dividends | (38,400) | (51,200) | (76,800) | |||||||
Dividend yield | 53.57% | 39.47% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 7,652 | 19,426 | 18,513 | |||||||
Long-term debt | 9,438 | 31,490 | 64,775 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,858 | 1,858 | ||||||||
Net debt | (37,997) | (26,405) | (45,703) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 36,166 | 21,534 | 29,103 | |||||||
CAPEX | (135) | (629) | (13,510) | |||||||
Cash from investing activities | 42,497 | (58,778) | 5,498 | |||||||
Cash from financing activities | (59,820) | (72,962) | (93,523) | |||||||
FCF | 24,932 | 25,731 | (23,167) | |||||||
Balance | ||||||||||
Cash | 55,087 | 77,321 | 128,991 | |||||||
Long term investments | ||||||||||
Excess cash | 48,885 | 70,836 | 122,237 | |||||||
Stockholders' equity | 31,521 | 58,190 | 98,228 | |||||||
Invested Capital | 49,778 | 68,053 | 84,735 | |||||||
ROIC | 16.58% | 15.16% | 20.51% | |||||||
ROCE | 14.73% | 10.60% | 9.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 256,000 | 256,000 | 256,000 | |||||||
Price | 0.28 | 0.76 56.70% | ||||||||
Market cap | 71,680 | 194,560 56.70% | ||||||||
EV | 33,683 | 148,857 | ||||||||
EBITDA | 35,476 | 37,401 | 38,640 | |||||||
EV/EBITDA | 0.95 | 3.85 | ||||||||
Interest | 603 | 1,060 | 842 | |||||||
Interest/NOPBT | 5.04% | 7.92% | 5.11% |