XHKG1925
Market cap66mUSD
Dec 27, Last price
1.27HKD
1D
-0.78%
1Q
1.60%
IPO
2.42%
Name
Kwungs Holdings Ltd
Chart & Performance
Profile
Kwung's Holdings Limited, an investment holding company, designs, manufactures, supplies, and trades in home fragrance, decoration, and other products. It offers home fragrance candles and fragrance diffusers; and wax, metal, glass, and aromatherapy products. It also engages in the provision of inspection and testing services; wholesale and retail of household items and handicrafts; and import and export of self-employed or agent goods and technologies. The company sells its products through self-operated stores and online. It operates in France, the United Kingdom, the Netherlands, Germany, Canada, Australia, and the People's Republic of China. The company was incorporated in 2018 and is headquartered in Ningbo, the People's Republic of China. Kwung's Holdings Limited is a subsidiary of King Harmony Limited.
Valuation
Title CNY 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 | 806,551 12.23% | 718,675 13.82% | 631,395 33.72% | |||||||
Cost of revenue | 749,876 | 675,520 | 586,315 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 56,675 | 43,155 | 45,080 | |||||||
NOPBT Margin | 7.03% | 6.00% | 7.14% | |||||||
Operating Taxes | 16,659 | 3,736 | 7,077 | |||||||
Tax Rate | 29.39% | 8.66% | 15.70% | |||||||
NOPAT | 40,016 | 39,419 | 38,003 | |||||||
Net income | 60,645 15.28% | 52,605 7.36% | 49,000 19.96% | |||||||
Dividends | (42,840) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 91,122 | 135,201 | 82,544 | |||||||
Long-term debt | 27,122 | 201 | 3,026 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (167,086) | (311,355) | (183,098) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 75,323 | 114,455 | (32,937) | |||||||
CAPEX | (83,142) | (18,688) | (13,154) | |||||||
Cash from investing activities | 30,760 | (247,779) | 39,993 | |||||||
Cash from financing activities | (70,302) | 48,672 | 75,957 | |||||||
FCF | 105,527 | (25,935) | (8,248) | |||||||
Balance | ||||||||||
Cash | 284,355 | 352,357 | 208,858 | |||||||
Long term investments | 975 | 94,400 | 59,810 | |||||||
Excess cash | 245,002 | 410,823 | 237,098 | |||||||
Stockholders' equity | 311,227 | 250,419 | 197,756 | |||||||
Invested Capital | 317,675 | 306,461 | 252,399 | |||||||
ROIC | 12.82% | 14.11% | 17.61% | |||||||
ROCE | 10.07% | 7.75% | 10.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 405,042 | 405,042 | 405,042 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 77,183 | 57,361 | 58,251 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,788 | 3,447 | 691 | |||||||
Interest/NOPBT | 6.68% | 7.99% | 1.53% |