XHKG6969
Market cap8.17bUSD
Dec 23, Last price
10.32HKD
1D
-0.58%
1Q
-1.53%
IPO
-64.41%
Name
Smoore International Holdings Ltd
Chart & Performance
P/E
36.22
P/S
5.34
EPS
0.27
Div Yield, %
1.13%
Shrs. gr., 5y
1.43%
Rev. gr., 5y
26.60%
Revenues
11.17b
-8.04%
Net income
1.65b
-34.47%
CFO
3.19b
+579.54%
Dividend
Sep 03, 20240.05 HKD/sh
Earnings
May 23, 2025
Profile
Smoore International Holdings Limited, an investment holding company, engages in the provision of vaping technology solutions. It researches, designs, and manufactures closed system vaping devices and vaping components for tobacco companies and independent vaping companies. The company also offers open system vaping devices for retail clients under the Vaporesso and FEELM brands. It serves in Hong Kong, the People's Republic of China, the United States, the United Kingdom, France, Japan, Switzerland, and internationally. The company was founded in 2009 and is headquartered in Shenzhen, China.
IPO date
Jul 10, 2020
Employees
16,775
Domiciled in
CN
Incorporated in
KY
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | 2014‑12 | |
| Income | |||||||||
Revenues | 11,168,422 -8.04% | 12,144,980 -11.71% | 13,755,242 37.42% | ||||||
Cost of revenue | 9,676,056 | 9,793,193 | 8,105,449 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,492,366 | 2,351,787 | 5,649,793 | ||||||
NOPBT Margin | 13.36% | 19.36% | 41.07% | ||||||
Operating Taxes | 291,449 | 444,010 | 922,375 | ||||||
Tax Rate | 19.53% | 18.88% | 16.33% | ||||||
NOPAT | 1,200,917 | 1,907,777 | 4,727,418 | ||||||
Net income | 1,645,090 -34.47% | 2,510,316 -52.52% | 5,286,967 120.30% | ||||||
Dividends | (718,891) | (1,447,882) | (2,369,904) | ||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (111,685) | (295,314) | 3,584,939 | ||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 511,438 | 258,616 | 145,513 | ||||||
Long-term debt | 648,329 | 756,748 | 494,637 | ||||||
Deferred revenue | 4,992 | 5,275 | 5,084 | ||||||
Other long-term liabilities | |||||||||
Net debt | (16,026,075) | (14,795,629) | (12,302,638) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 3,192,893 | 469,864 | 3,588,332 | ||||||
CAPEX | (1,189,095) | (1,694,807) | (1,978,082) | ||||||
Cash from investing activities | (7,015,919) | (2,423,984) | (5,225,624) | ||||||
Cash from financing activities | (612,360) | 276,192 | 3,522,418 | ||||||
FCF | 187,772 | 1,083,683 | 3,481,005 | ||||||
| Balance | |||||||||
Cash | 16,167,953 | 15,194,549 | 14,662,406 | ||||||
Long term investments | 1,017,889 | 616,444 | (1,719,618) | ||||||
Excess cash | 16,627,421 | 15,203,744 | 12,255,026 | ||||||
Stockholders' equity | 14,908,135 | 12,438,564 | 9,931,175 | ||||||
Invested Capital | 7,282,861 | 8,347,716 | 9,285,511 | ||||||
ROIC | 15.37% | 21.64% | 55.54% | ||||||
ROCE | 6.65% | 11.27% | 29.32% | ||||||
| EV | |||||||||
Common stock shares outstanding | 6,167,514 | 6,180,347 | 6,191,146 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 1,763,799 | 2,573,831 | 5,737,532 | ||||||
EV/EBITDA | |||||||||
Interest | 27,192 | 28,980 | 25,046 | ||||||
Interest/NOPBT | 1.82% | 1.23% | 0.44% | ||||||