XHKG8023
Market cap20mUSD
Dec 20, Last price
0.27HKD
Name
Kwong Man Kee Group Ltd
Chart & Performance
Profile
Kwong Man Kee Group Limited, an investment holding company, provides engineering services to the car park flooring industry in Hong Kong. The company offers flooring services, including application of proprietary floor coating products for providing a colorful, slip-resistance, and hard wearing surface that is resistant against water and petrochemicals; and ancillary services comprising specialized texture painting and waterproofing works. It also offers screeding and anti-skid surfacing services, as well as engages in trading of materials; and sells car park flooring materials. The company was founded in 2002 and is headquartered in Kowloon, Hong Kong. Kwong Man Kee Group Limited is a subsidiary of Sage City Investments Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 147,556 -13.51% | 170,605 54.51% | 110,416 -7.11% | |||||||
Cost of revenue | 127,324 | 147,003 | 98,783 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 20,233 | 23,602 | 11,633 | |||||||
NOPBT Margin | 13.71% | 13.83% | 10.54% | |||||||
Operating Taxes | 3,738 | 4,177 | 1,742 | |||||||
Tax Rate | 18.48% | 17.70% | 14.98% | |||||||
NOPAT | 16,495 | 19,425 | 9,891 | |||||||
Net income | 13,858 -27.51% | 19,117 156.13% | 7,464 -52.06% | |||||||
Dividends | (6,000) | (3,000) | (6,000) | |||||||
Dividend yield | 2.38% | 1.32% | 2.56% | |||||||
Proceeds from repurchase of equity | (997) | |||||||||
BB yield | 0.40% | |||||||||
Debt | ||||||||||
Debt current | 14,122 | 12,822 | 15,560 | |||||||
Long-term debt | 3,895 | 3,027 | 1,221 | |||||||
Deferred revenue | (212) | (101) | ||||||||
Other long-term liabilities | 212 | 101 | ||||||||
Net debt | (35,646) | (30,164) | (13,204) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 19,998 | 24,199 | 148 | |||||||
CAPEX | (1,288) | (340) | (4,301) | |||||||
Cash from investing activities | (768) | (6,485) | (9,715) | |||||||
Cash from financing activities | (7,450) | (7,222) | (1,093) | |||||||
FCF | 15,638 | 73,877 | (8,372) | |||||||
Balance | ||||||||||
Cash | 50,549 | 38,468 | 23,870 | |||||||
Long term investments | 3,114 | 7,544 | 6,115 | |||||||
Excess cash | 46,285 | 37,482 | 24,464 | |||||||
Stockholders' equity | 66,154 | 175,626 | 142,652 | |||||||
Invested Capital | 95,699 | 92,594 | 92,126 | |||||||
ROIC | 17.52% | 21.03% | 11.53% | |||||||
ROCE | 14.22% | 18.12% | 9.97% | |||||||
EV | ||||||||||
Common stock shares outstanding | 599,300 | 600,000 | 600,000 | |||||||
Price | 0.42 10.53% | 0.38 -2.56% | 0.39 -8.24% | |||||||
Market cap | 251,706 10.40% | 228,000 -2.56% | 234,000 -8.24% | |||||||
EV | 217,430 | 307,692 | 313,827 | |||||||
EBITDA | 23,698 | 26,367 | 14,237 | |||||||
EV/EBITDA | 9.18 | 11.67 | 22.04 | |||||||
Interest | 462 | 512 | 296 | |||||||
Interest/NOPBT | 2.29% | 2.17% | 2.55% |