No data to show
XHKG
2129
Market cap22mUSD
May 30, Last price
0.14HKD
1D
-2.76%
1Q
41.00%
IPO
-54.52%
Name
Legion Consortium Ltd
Chart & Performance
P/E
5.78
P/S
0.44
EPS
0.00
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
8.65%
Revenues
66m
+9.34%
Net income
5m
+46.61%
CFO
0k
-100.00%
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 | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 66,127 9.34% | 60,481 6.04% | 57,036 24.57% | |||||
Cost of revenue | 61,383 | 56,564 | 52,270 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 4,745 | 3,918 | 4,766 | |||||
NOPBT Margin | 7.17% | 6.48% | 8.36% | |||||
Operating Taxes | 904 | 1,048 | 987 | |||||
Tax Rate | 19.05% | 26.75% | 20.71% | |||||
NOPAT | 3,841 | 2,870 | 3,779 | |||||
Net income | 5,024 46.61% | 3,427 -24.50% | 4,539 58.92% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 11,615 | 7,645 | 3,927 | |||||
Long-term debt | 18,651 | 22,907 | 16,404 | |||||
Deferred revenue | 80 | |||||||
Other long-term liabilities | 2,551 | 1,850 | ||||||
Net debt | 14,599 | 3,715 | (4,351) | |||||
| Cash flow | ||||||||
Cash from operating activities | 14,003 | 6,647 | ||||||
CAPEX | (4,720) | (2,577) | ||||||
Cash from investing activities | 7,035 | (16,425) | ||||||
Cash from financing activities | (8,563) | (3,811) | ||||||
FCF | (14,495) | (5,940) | (5,413) | |||||
| Balance | ||||||||
Cash | 15,667 | 26,837 | 24,682 | |||||
Long term investments | ||||||||
Excess cash | 12,360 | 23,813 | 21,830 | |||||
Stockholders' equity | 54,636 | 38,844 | 35,401 | |||||
Invested Capital | 59,959 | 43,156 | 33,554 | |||||
ROIC | 7.45% | 7.48% | 13.46% | |||||
ROCE | 6.56% | 5.85% | 8.53% | |||||
| EV | ||||||||
Common stock shares outstanding | 1,250,000 | 1,250,000 | 1,250,000 | |||||
Price | 0.10 5.32% | 0.09 -22.95% | 0.12 -6.15% | |||||
Market cap | 123,750 5.32% | 117,500 -22.95% | 152,500 -5.57% | |||||
EV | 139,308 | 122,157 | 149,075 | |||||
EBITDA | 4,745 | 13,729 | 9,684 | |||||
EV/EBITDA | 29.36 | 8.90 | 15.39 | |||||
Interest | 753 | 170 | ||||||
Interest/NOPBT | 19.23% | 3.57% | ||||||