XHKG1978
Market cap51mUSD
Jan 03, Last price
0.50HKD
1D
4.17%
1Q
12.36%
IPO
-64.29%
Name
LH Group Ltd
Chart & Performance
Profile
LH Group Limited, together with its subsidiaries, operates as a full service multi-brand restaurant company in Hong Kong. Its restaurants specialize in Asian cuisines, including Japanese, Korean, Cantonese, and Shanghainese cuisines. As of December 31, 2021, the company operated one Cantonese restaurant under the Pot Master self-owned brand name; and 44 Asian restaurants under the Mou Mou Club, Peace Cuisine, and Wing Wah Allday self-owned brands, as well as Gyu-Kaku, Gyu-Kaku Jinan-Bou, On-Yasai, and Yoogane franchised brands. The company also sells food ingredients to related parties, and external third parties and other businesses; and provides plant-based burger steaks, Omnipork, and Impossible foods in dim sum, dishes, and hot pot dishes. In addition, it engages in the property holding activities; provision of management services; and provision of procurement and logistics services, as well as trades in ingredients. LH Group Limited was incorporated in 2017 and is based in Kowloon Bay, Hong Kong. LH Group Limited is a subsidiary of LHG Holdings 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 | 1,276,771 20.09% | 1,063,159 6.54% | |||||||
Cost of revenue | 779,260 | 663,971 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 497,511 | 399,188 | |||||||
NOPBT Margin | 38.97% | 37.55% | |||||||
Operating Taxes | 16,377 | 6,735 | |||||||
Tax Rate | 3.29% | 1.69% | |||||||
NOPAT | 481,134 | 392,453 | |||||||
Net income | 88,065 13.33% | 77,705 -13.73% | |||||||
Dividends | (200,160) | (48,400) | |||||||
Dividend yield | 27.20% | 5.65% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 109,068 | 96,409 | |||||||
Long-term debt | 401,298 | 350,909 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 17,067 | 15,654 | |||||||
Net debt | 245,429 | 92,672 | |||||||
Cash flow | |||||||||
Cash from operating activities | 252,023 | 207,435 | |||||||
CAPEX | (20,051) | (36,968) | |||||||
Cash from investing activities | 29,026 | (96,514) | |||||||
Cash from financing activities | (329,854) | (156,406) | |||||||
FCF | 469,692 | 360,699 | |||||||
Balance | |||||||||
Cash | 252,722 | 341,913 | |||||||
Long term investments | 12,215 | 12,733 | |||||||
Excess cash | 201,098 | 301,488 | |||||||
Stockholders' equity | 174,626 | 286,721 | |||||||
Invested Capital | 395,031 | 358,364 | |||||||
ROIC | 127.72% | 118.25% | |||||||
ROCE | 86.53% | 61.30% | |||||||
EV | |||||||||
Common stock shares outstanding | 800,000 | 800,000 | |||||||
Price | 0.92 -14.02% | 1.07 1.90% | |||||||
Market cap | 736,000 -14.02% | 856,000 1.90% | |||||||
EV | 981,429 | 948,672 | |||||||
EBITDA | 652,102 | 546,314 | |||||||
EV/EBITDA | 1.51 | 1.74 | |||||||
Interest | 10,746 | 8,276 | |||||||
Interest/NOPBT | 2.16% | 2.07% |