XHKG2668
Market cap201mUSD
Dec 23, Last price
0.34HKD
1D
0.00%
1Q
-23.86%
Jan 2017
-52.14%
Name
Pak Tak International Ltd
Chart & Performance
Profile
Pak Tak International Limited, an investment holding company, engages in the sourcing and distribution of non-ferrous metals and construction materials in Hong Kong and People Republic of China and Hong Kong. The company operates through Supply Chain Business, Leasing Business, Property Investment, Money Lending Business, and Securities Investment segments. It also provides finance leasing, trade financing, accounts receivable management, and debt collection services. The company was founded in 1965 and is headquartered in Hong Kong, Hong Kong.
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 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 427,766 -44.73% | 773,944 -63.38% | 2,113,622 -29.43% | |||||||
Cost of revenue | 492,879 | 752,496 | 2,110,388 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (65,113) | 21,448 | 3,234 | |||||||
NOPBT Margin | 2.77% | 0.15% | ||||||||
Operating Taxes | 2,699 | (2,577) | 5,377 | |||||||
Tax Rate | 166.26% | |||||||||
NOPAT | (67,812) | 24,025 | (2,143) | |||||||
Net income | (201,747) 1,314.68% | (14,261) 152.50% | (5,648) -126.54% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 14,671 | 198,225 | ||||||||
BB yield | -2.09% | -25.32% | ||||||||
Debt | ||||||||||
Debt current | 339,924 | 418,077 | 495,116 | |||||||
Long-term debt | 55,912 | 75,327 | 37,057 | |||||||
Deferred revenue | 32,976 | 29,587 | ||||||||
Other long-term liabilities | (32,976) | (29,587) | ||||||||
Net debt | 29,521 | 451,248 | 383,569 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 44,833 | (53,703) | (240,947) | |||||||
CAPEX | (1,286) | (3,027) | (25) | |||||||
Cash from investing activities | 75,557 | 171,316 | 158,041 | |||||||
Cash from financing activities | (71,242) | (93,400) | (21,960) | |||||||
FCF | 161,146 | (13,176) | (295,028) | |||||||
Balance | ||||||||||
Cash | 85,419 | 38,118 | 99,988 | |||||||
Long term investments | 280,896 | 4,038 | 48,616 | |||||||
Excess cash | 344,927 | 3,459 | 42,923 | |||||||
Stockholders' equity | (73,026) | 113,121 | 188,064 | |||||||
Invested Capital | 821,852 | 1,032,726 | 1,130,906 | |||||||
ROIC | 2.22% | |||||||||
ROCE | 2.00% | 0.27% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 3,966,247 | 3,900,000 | 3,675,342 | |||||||
Price | 0.18 68.57% | 0.11 -50.70% | 0.21 -1.39% | |||||||
Market cap | 702,026 71.43% | 409,500 -47.69% | 782,848 24.98% | |||||||
EV | 731,547 | 945,305 | 1,248,426 | |||||||
EBITDA | (51,010) | 41,173 | 7,347 | |||||||
EV/EBITDA | 22.96 | 169.92 | ||||||||
Interest | 25,068 | 31,863 | 47,901 | |||||||
Interest/NOPBT | 148.56% | 1,481.17% |