XHKG2129
Market cap15mUSD
Dec 23, Last price
0.10HKD
1D
-1.00%
1Q
2.06%
IPO
-68.06%
Name
Legion Consortium Ltd
Chart & Performance
P/E
6.32
P/S
0.36
EPS
0.00
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
8.26%
Revenues
60m
+6.04%
Net income
3m
-24.50%
CFO
14m
+110.67%
Earnings
Jun 27, 2025
Profile
Legion Consortium Limited, a logistics service provider, offers trucking, freight forwarding, and value-added transport services in Singapore. As of December 31, 2021, the company had a fleet of 49 prime movers, 466 trailers, and 2 flat vans, as well as 2 reach stackers and 3 forklifts. It also engages in the business development business. The company was founded in 1995 and is headquartered in Singapore.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 60,481 6.04% | 57,036 24.57% | 45,786 13.63% | ||||
Cost of revenue | 56,564 | 52,270 | 43,149 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 3,918 | 4,766 | 2,637 | ||||
NOPBT Margin | 6.48% | 8.36% | 5.76% | ||||
Operating Taxes | 1,048 | 987 | 862 | ||||
Tax Rate | 26.75% | 20.71% | 32.68% | ||||
NOPAT | 2,870 | 3,779 | 1,775 | ||||
Net income | 3,427 -24.50% | 4,539 58.92% | 2,856 -32.91% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 15,994 | ||||||
BB yield | -9.90% | ||||||
| Debt | |||||||
Debt current | 7,645 | 3,927 | 2,668 | ||||
Long-term debt | 22,907 | 16,404 | 4,694 | ||||
Deferred revenue | 80 | 472 | |||||
Other long-term liabilities | 1,850 | 91 | |||||
Net debt | 3,715 | (4,351) | (16,546) | ||||
| Cash flow | |||||||
Cash from operating activities | 14,003 | 6,647 | 5,109 | ||||
CAPEX | (4,720) | (2,577) | (655) | ||||
Cash from investing activities | 7,035 | (16,425) | (3,533) | ||||
Cash from financing activities | (8,563) | (3,811) | 9,591 | ||||
FCF | (5,940) | (5,413) | 2,148 | ||||
| Balance | |||||||
Cash | 26,837 | 24,682 | 23,908 | ||||
Long term investments | |||||||
Excess cash | 23,813 | 21,830 | 21,619 | ||||
Stockholders' equity | 38,844 | 35,401 | 29,936 | ||||
Invested Capital | 43,156 | 33,554 | 22,582 | ||||
ROIC | 7.48% | 13.46% | 8.44% | ||||
ROCE | 5.85% | 8.53% | 5.91% | ||||
| EV | |||||||
Common stock shares outstanding | 1,250,000 | 1,250,000 | 1,242,295 | ||||
Price | 0.09 -22.95% | 0.12 -6.15% | 0.13 | ||||
Market cap | 117,500 -22.95% | 152,500 -5.57% | 161,498 | ||||
EV | 122,157 | 149,075 | 144,953 | ||||
EBITDA | 13,729 | 9,684 | 6,762 | ||||
EV/EBITDA | 8.90 | 15.39 | 21.44 | ||||
Interest | 753 | 170 | 223 | ||||
Interest/NOPBT | 19.23% | 3.57% | 8.47% | ||||