XHKG1711
Market cap7mUSD
Dec 20, Last price
0.07HKD
1D
-4.23%
1Q
1.49%
IPO
-95.07%
Name
Ulferts International Ltd
Chart & Performance
Profile
Ulferts International Limited, an investment holding company, engages in the retail and wholesale of furniture in Hong Kong. Its products include mattresses, pillows, sofas, sofa beds, beds, cabinets, dining tables, chairs, wardrobes, coffee tables, and sideboards, as well as other ancillary items under the Ulfenbo brand name through its Dormire specialty stores; a network of dealers; and Ulfenbo department store counters, pop-up stores, and roadshows. The company also provides compact furniture through its at home stores; and services, including planning, design, procuring, and installation of custom-made furniture for corporate customers, as well as group tenancy agency and liaison services with project customers. As of March 31, 2022, it operated 28 points-of-sale under the Ulferts Signature, Ulferts, at.home, Ulfenbo, Dormire, and Slumberland names. The company was founded in 1975 and is based in Wanchai, Hong Kong. Ulferts International Limited is a subsidiary of Ulferts International Group Holdings Limited.
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 | 171,638 -20.59% | 216,148 -4.13% | 225,457 -3.86% | |||||||
Cost of revenue | 192,604 | 226,077 | 220,869 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (20,966) | (9,929) | 4,588 | |||||||
NOPBT Margin | 2.03% | |||||||||
Operating Taxes | 377 | (281) | 1,676 | |||||||
Tax Rate | 36.53% | |||||||||
NOPAT | (21,343) | (9,648) | 2,912 | |||||||
Net income | (25,006) 18.98% | (21,017) -607.41% | 4,142 -75.38% | |||||||
Dividends | (4,000) | (5,040) | ||||||||
Dividend yield | 2.90% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 28,300 | 36,777 | 40,334 | |||||||
Long-term debt | 50,078 | 97,007 | 112,474 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 4,595 | 6,521 | 5,694 | |||||||
Net debt | 35,020 | 71,725 | 76,004 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 28,078 | 36,442 | 36,987 | |||||||
CAPEX | (2,641) | (1,312) | (8,430) | |||||||
Cash from investing activities | (2,641) | (1,297) | (8,430) | |||||||
Cash from financing activities | (44,138) | (49,890) | (45,441) | |||||||
FCF | 24,816 | 12,749 | (49,170) | |||||||
Balance | ||||||||||
Cash | 43,358 | 62,059 | 76,804 | |||||||
Long term investments | ||||||||||
Excess cash | 34,776 | 51,252 | 65,531 | |||||||
Stockholders' equity | 64,711 | 89,717 | 229,468 | |||||||
Invested Capital | 73,719 | 111,672 | 131,301 | |||||||
ROIC | 2.90% | |||||||||
ROCE | 2.33% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 800,000 | 800,000 | 800,000 | |||||||
Price | 0.09 | 0.22 | ||||||||
Market cap | 68,000 | 173,600 | ||||||||
EV | 103,020 | 364,338 | ||||||||
EBITDA | 12,969 | 38,491 | 51,358 | |||||||
EV/EBITDA | 7.94 | 7.09 | ||||||||
Interest | 2,717 | 2,527 | 1,535 | |||||||
Interest/NOPBT | 33.46% |