XHKG2292
Market cap63mUSD
Dec 04, Last price
0.69HKD
Name
Thing On Enterprise Ltd
Chart & Performance
Profile
Thing On Enterprise Limited, an investment holding company, engages in the property investment and management business in Hong Kong. The company primarily rents office, retail, and industrial properties. As of December 31, 2021, it had 38 properties with an aggregate saleable area of approximately 59,887 square feet. The company was incorporated in 1990 and is headquartered in Wan Chai, Hong Kong. Thing On Enterprise Limited is a subsidiary of Thing On Group Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 36,508 -3.64% | 37,887 -1.55% | 38,483 -9.71% | |||||||
Cost of revenue | 17,032 | 16,793 | 16,762 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 19,476 | 21,094 | 21,721 | |||||||
NOPBT Margin | 53.35% | 55.68% | 56.44% | |||||||
Operating Taxes | 2,874 | 3,278 | 3,279 | |||||||
Tax Rate | 14.76% | 15.54% | 15.10% | |||||||
NOPAT | 16,602 | 17,816 | 18,442 | |||||||
Net income | (62,631) 60.73% | (38,966) 364.27% | (8,393) -89.48% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | (11,489) | 78,651 | ||||||||
Deferred revenue | 291 | 615 | ||||||||
Other long-term liabilities | 11,198 | (6,910) | ||||||||
Net debt | (33,306) | (28,898) | 801 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,401 | 18,210 | 20,729 | |||||||
CAPEX | ||||||||||
Cash from investing activities | 11,096 | (10,600) | 75,170 | |||||||
Cash from financing activities | (78,651) | (20,942) | ||||||||
FCF | 16,870 | 18,084 | 18,710 | |||||||
Balance | ||||||||||
Cash | 33,306 | 17,409 | 77,850 | |||||||
Long term investments | ||||||||||
Excess cash | 31,481 | 15,515 | 75,926 | |||||||
Stockholders' equity | 860,857 | 923,488 | 962,454 | |||||||
Invested Capital | 1,196,958 | 1,286,468 | 1,345,804 | |||||||
ROIC | 1.34% | 1.35% | 1.36% | |||||||
ROCE | 1.57% | 1.61% | 1.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 720,000 | 720,000 | 720,000 | |||||||
Price | 0.81 | |||||||||
Market cap | 583,200 | |||||||||
EV | 549,894 | |||||||||
EBITDA | 19,744 | 21,362 | 21,989 | |||||||
EV/EBITDA | 27.85 | |||||||||
Interest | 37 | 458 | ||||||||
Interest/NOPBT | 0.18% | 2.11% |