Loading...
XHKG2166
Market cap96mUSD
Dec 27, Last price  
1.59HKD
1D
-0.63%
1Q
13.57%
Jan 2017
-19.70%
IPO
-9.14%
Name

Smart-Core Holdings Ltd

Chart & Performance

D1W1MN
XHKG:2166 chart
P/E
10.50
P/S
0.13
EPS
0.15
Div Yield, %
3.78%
Shrs. gr., 5y
-1.26%
Rev. gr., 5y
2.80%
Revenues
5.67b
-43.38%
2,191,346,1633,091,428,0923,762,858,0925,195,003,2864,793,210,1624,935,634,0004,762,816,0005,541,009,00010,389,312,00010,006,078,0005,665,885,000
Net income
71m
-81.27%
907,39951,539,83347,259,48371,958,08877,717,00580,415,00055,102,00071,002,000391,901,000379,745,00071,130,000
CFO
362m
-58.42%
000373,121,18320,946,94771,870,000-219,934,000-191,035,000-441,230,000869,752,000361,649,000
Dividend
Sep 09, 20240.02 HKD/sh
Earnings
May 23, 2025

Profile

Smart-Core Holdings Limited, an investment holding company, engages in the distribution of integrated circuits and other electronic components in the People's Republic of China, Singapore, and internationally. The company operates through Authorised Distribution and Independent Distribution segments. Its products are used in various applications, such as television products, smart terminals, memory products, optoelectronic displays, communication, security monitoring, Internet of Things, optical communication, etc. The company also engages in the provision of technical solutions and support services; e-commerce platform business; and the manufacture of optical communication chips. Its principal customers include consumer electronic product manufacturing companies, original design manufacturers, and original equipment manufacturers operating in the electronic product industry. The company was formerly known as Smart-Core Cloud Group Limited and changed its name to Smart-Core Holdings Limited in August 2016. Smart-Core Holdings Limited was founded in 2005 and is based in Kwai Chung, Hong Kong. Smart-Core Holdings Limited is a subsidiary of Smart IC Limited.
URL
http://www.smart-core.com.hk/
IPO date
Oct 07, 2016
Employees
575
Domiciled in
HK
Incorporated in
KY

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
5,665,885
-43.38%
10,006,078
-3.69%
10,389,312
87.50%
Cost of revenue
5,549,566
9,476,085
9,853,777
Unusual Expense (Income)
NOPBT
116,319
529,993
535,535
NOPBT Margin
2.05%
5.30%
5.15%
Operating Taxes
16,736
78,553
79,720
Tax Rate
14.39%
14.82%
14.89%
NOPAT
99,583
451,440
455,815
Net income
71,130
-81.27%
379,745
-3.10%
391,901
451.96%
Dividends
(28,262)
(58,143)
(39,146)
Dividend yield
3.74%
5.16%
5.10%
Proceeds from repurchase of equity
(8,102)
(28,418)
(2,430)
BB yield
1.07%
2.52%
0.32%
Debt
Debt current
478,997
1,039,619
1,642,270
Long-term debt
14,156
36,681
52,152
Deferred revenue
4,707
9,567
Other long-term liabilities
(4,707)
(9,567)
Net debt
(194,841)
387,748
1,212,616
Cash flow
Cash from operating activities
361,649
869,752
(441,230)
CAPEX
(5,820)
(10,509)
(6,280)
Cash from investing activities
27,926
(74,702)
(281,128)
Cash from financing activities
(771,508)
(592,780)
775,023
FCF
491,160
1,172,370
(447,425)
Balance
Cash
395,277
494,405
290,931
Long term investments
292,717
194,147
190,875
Excess cash
404,700
188,248
Stockholders' equity
794,057
1,074,692
831,715
Invested Capital
984,177
2,044,021
2,627,323
ROIC
6.58%
19.33%
22.94%
ROCE
8.38%
23.74%
20.38%
EV
Common stock shares outstanding
472,543
486,045
488,525
Price
1.60
-31.03%
2.32
47.77%
1.57
25.60%
Market cap
756,069
-32.95%
1,127,625
47.02%
766,984
24.64%
EV
560,903
1,842,930
2,216,488
EBITDA
139,349
550,563
552,823
EV/EBITDA
4.03
3.35
4.01
Interest
57,032
79,179
53,769
Interest/NOPBT
49.03%
14.94%
10.04%