XHKG2138
Market cap105mUSD
Dec 27, Last price
0.69HKD
1D
0.00%
1Q
-30.30%
Jan 2017
-75.36%
IPO
-77.00%
Name
EC Healthcare
Chart & Performance
Profile
EC Healthcare, an investment holding company, engages in the provision of medical and healthcare services in Hong Kong, Macau, and the People's Republic of China. The company operates through three segments: Medical, Aesthetic Medical and Beauty and Wellness, and Others. It provides quasi-medical, beauty and wellness, medical imaging, medical surgery, aesthetic medical beauty, aesthetic medical, dental, hair treatment, vaccine, chiropractic, psychological, and orthopedics services. It also offers administrative, management, laboratory testing, performance marketing, marketing, and travel agency services; sells beauty and skincare products; operates in healthcare machines and property investment holding businesses; and provides multi-channel networking and related services, and veterinary services. The company offers products and services primarily under private-label brands, such as PRODERMA LAB, Swissline, Suissebeaute, and re:HEALTH. The company was formerly known as Union Medical Healthcare Limited and changed its name to EC Healthcare in April 2021. EC Healthcare was founded in 2005 and is headquartered in Mong Kok, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 4,211,034 8.66% | 3,875,377 32.74% | 2,919,500 40.33% | |||||||
Cost of revenue | 3,932,666 | 3,605,797 | 2,467,262 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 278,368 | 269,580 | 452,238 | |||||||
NOPBT Margin | 6.61% | 6.96% | 15.49% | |||||||
Operating Taxes | 1,179 | 29,162 | 50,908 | |||||||
Tax Rate | 0.42% | 10.82% | 11.26% | |||||||
NOPAT | 277,189 | 240,418 | 401,330 | |||||||
Net income | (18,947) -127.20% | 69,654 -64.73% | 197,501 2.40% | |||||||
Dividends | (55,689) | (118,004) | (271,956) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (358,846) | 529,135 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 392,373 | 400,387 | 322,500 | |||||||
Long-term debt | 1,894,350 | 1,131,881 | 622,395 | |||||||
Deferred revenue | 514,089 | 386,686 | ||||||||
Other long-term liabilities | 234,037 | 231,677 | 418,977 | |||||||
Net debt | 970,294 | 161,594 | (332,448) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 689,101 | 608,321 | 603,476 | |||||||
CAPEX | (161,223) | (412,492) | (260,269) | |||||||
Cash from investing activities | (358,355) | (715,622) | (586,101) | |||||||
Cash from financing activities | (486,464) | (51,312) | (80,157) | |||||||
FCF | 475,821 | (152,921) | 19 | |||||||
Balance | ||||||||||
Cash | 606,315 | 726,840 | 874,067 | |||||||
Long term investments | 710,114 | 643,834 | 403,276 | |||||||
Excess cash | 1,105,877 | 1,176,905 | 1,131,368 | |||||||
Stockholders' equity | 385,069 | 353,243 | 367,230 | |||||||
Invested Capital | 3,855,435 | 3,721,895 | 3,273,399 | |||||||
ROIC | 7.32% | 6.87% | 14.27% | |||||||
ROCE | 6.42% | 6.45% | 12.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,185,211 | 1,184,284 | 1,173,282 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 903,913 | 856,315 | 884,603 | |||||||
EV/EBITDA | ||||||||||
Interest | 100,837 | 71,669 | 52,810 | |||||||
Interest/NOPBT | 36.22% | 26.59% | 11.68% |