XHKG1932
Market cap32mUSD
Oct 04, Last price
0.26HKD
Name
CPM Group Ltd
Chart & Performance
Profile
CPM Group Limited, an investment holding company, manufactures and sells paint and coating products in Hong Kong and Mainland China. The company offers industrial paint and coating products used in furniture painting, and manufacturing and surface finishing of materials by manufacturers, renovation contractors for property and infrastructure projects, and household users. It also provides architectural paint and coating products for walls, floors, and exterior parts of buildings; and general paint and coating, and ancillary products, such as thinners, enamels, and anti-mold agents and solvent agents for architectural and industrial applications. The company was founded in 1932 and is based in Wan Chai, Hong Kong. CPM Group Limited is a subsidiary of CNT Enterprises Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 469,091 -27.05% | 643,049 -23.27% | |||||||
Cost of revenue | 476,936 | 732,202 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (7,845) | (89,153) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (2,482) | 15 | |||||||
Tax Rate | |||||||||
NOPAT | (5,363) | (89,168) | |||||||
Net income | (67,115) -31.84% | (98,471) 65.65% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 123,391 | 240,809 | |||||||
Long-term debt | 105,876 | 13,944 | |||||||
Deferred revenue | 334 | 3,116 | |||||||
Other long-term liabilities | 3,154 | ||||||||
Net debt | 84,024 | (134,009) | |||||||
Cash flow | |||||||||
Cash from operating activities | 83,637 | (37,133) | |||||||
CAPEX | (3,989) | (21,736) | |||||||
Cash from investing activities | (59,787) | (18,503) | |||||||
Cash from financing activities | (24,663) | 18,054 | |||||||
FCF | 103,402 | (24,460) | |||||||
Balance | |||||||||
Cash | 144,943 | 147,521 | |||||||
Long term investments | 300 | 241,241 | |||||||
Excess cash | 121,788 | 356,610 | |||||||
Stockholders' equity | 409,347 | 441,348 | |||||||
Invested Capital | 553,331 | 404,069 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 1,000,000 | 1,000,000 | |||||||
Price | 0.36 -21.74% | ||||||||
Market cap | 360,000 -21.74% | ||||||||
EV | 228,870 | ||||||||
EBITDA | 15,377 | (56,277) | |||||||
EV/EBITDA | |||||||||
Interest | 13,242 | 7,433 | |||||||
Interest/NOPBT |