XHKG3848
Market cap80mUSD
Dec 23, Last price
4.00HKD
1D
-1.96%
1Q
98.02%
IPO
-35.48%
Name
Wealthy Way Group Ltd
Chart & Performance
Profile
Wealthy Way Group Limited, an investment holding company, provides financial leasing, factoring, and advisory services to individual and companies in the People's Republic of China and Hong Kong. The company offers small loans and related loan facilitation, asset management, investment management and advisory, securities dealing and broking, and other financial services. It also offers sale and leaseback, micro-credit, and loan facilitation related services. In addition, the company provides marketing and money lending services. It serves airline companies, health care service providers, and energy saving equipment providers. The company was founded in 2012 and is headquartered in Wanchai, Hong Kong. Wealthy Way Group Limited is a subsidiary of Wealthy Rise Investment Limited.
Valuation
Title CNY 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 | 60,369 -45.42% | 110,602 -2.87% | 113,871 -35.34% | |||||||
Cost of revenue | (24,841) | 37,494 | 22,659 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 85,210 | 73,108 | 91,212 | |||||||
NOPBT Margin | 141.15% | 66.10% | 80.10% | |||||||
Operating Taxes | 3,977 | 10,841 | 17,558 | |||||||
Tax Rate | 4.67% | 14.83% | 19.25% | |||||||
NOPAT | 81,233 | 62,267 | 73,654 | |||||||
Net income | 23,173 -3.89% | 24,112 -21.16% | 30,582 -128.63% | |||||||
Dividends | (3,582) | (3,285) | (15,997) | |||||||
Dividend yield | 0.37% | 0.33% | 1.39% | |||||||
Proceeds from repurchase of equity | 88,986 | |||||||||
BB yield | -7.71% | |||||||||
Debt | ||||||||||
Debt current | 165,784 | 123,161 | 117,159 | |||||||
Long-term debt | 6,315 | 1,898 | 82,521 | |||||||
Deferred revenue | 1,340 | 4,125 | ||||||||
Other long-term liabilities | (1,738) | (77,793) | ||||||||
Net debt | 145,759 | 75,499 | (211,239) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (62,256) | 27,961 | 474,157 | |||||||
CAPEX | (78) | (172) | (359) | |||||||
Cash from investing activities | 163 | 38,596 | 39,096 | |||||||
Cash from financing activities | 37,615 | (100,354) | (525,067) | |||||||
FCF | (194,189) | 65,180 | 76,919 | |||||||
Balance | ||||||||||
Cash | 26,340 | 49,560 | 83,675 | |||||||
Long term investments | 327,244 | |||||||||
Excess cash | 23,322 | 44,030 | 405,225 | |||||||
Stockholders' equity | 410,827 | 270,507 | 310,789 | |||||||
Invested Capital | 717,900 | 625,440 | 351,441 | |||||||
ROIC | 12.09% | 12.75% | 12.47% | |||||||
ROCE | 11.50% | 10.92% | 12.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 156,636 | 163,601 | 162,821 | |||||||
Price | 6.13 0.49% | 6.10 -13.96% | 7.09 -5.97% | |||||||
Market cap | 960,179 -3.79% | 997,966 -13.55% | 1,154,401 -1.56% | |||||||
EV | 1,164,910 | 1,073,465 | 943,162 | |||||||
EBITDA | 87,317 | 75,583 | 94,215 | |||||||
EV/EBITDA | 13.34 | 14.20 | 10.01 | |||||||
Interest | 2,351 | 24,853 | ||||||||
Interest/NOPBT | 3.22% | 27.25% |