XHKG8070
Market cap9mUSD
Dec 17, Last price
0.38HKD
Name
Keen Ocean International Holding Ltd
Chart & Performance
Profile
Keen Ocean International Holding Limited, an investment holding company, designs, develops, manufactures, and sells transformers, switching mode power supplies, electronic parts and components, and electric healthcare products. It offers toroidal and EI transformers, steel core products, PCB assemblies, power amplifiers, inductors, battery chargers, and C type core products. The company is also involved in construction and investment activities. The company sells its transformers and power supply products under the Keen Ocean brand. The company primarily serves manufacturers and trading entities. It operates in Hong Kong, China, Europe, the United States, India, and internationally. The company was founded in 2000 and is headquartered in Tsuen Wan, Hong Kong. Keen Ocean International Holding Limited is a subsidiary of Cyber Goodie 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 | 326,713 -17.26% | 394,867 47.74% | 267,268 71.40% | |||||||
Cost of revenue | 322,936 | 388,081 | 256,423 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,777 | 6,786 | 10,845 | |||||||
NOPBT Margin | 1.16% | 1.72% | 4.06% | |||||||
Operating Taxes | 1,847 | 4,211 | 776 | |||||||
Tax Rate | 48.90% | 62.05% | 7.16% | |||||||
NOPAT | 1,930 | 2,575 | 10,069 | |||||||
Net income | 17,182 2.24% | 16,805 37.37% | 12,233 -4,935.18% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 37,050 | 54,610 | 45,037 | |||||||
Long-term debt | 2,076 | 6,072 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 133,631 | |||||||||
Net debt | (50,411) | 35,553 | 46,405 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 97,136 | 17,636 | (5,147) | |||||||
CAPEX | (26,483) | (4,413) | (4,004) | |||||||
Cash from investing activities | (84,107) | (4,110) | (8,062) | |||||||
Cash from financing activities | (20,145) | 4,711 | 10,573 | |||||||
FCF | 56,014 | (800) | (19,558) | |||||||
Balance | ||||||||||
Cash | 87,461 | 21,133 | 4,704 | |||||||
Long term investments | ||||||||||
Excess cash | 71,125 | 1,390 | ||||||||
Stockholders' equity | 71,036 | 56,832 | 44,578 | |||||||
Invested Capital | 64,150 | 134,843 | 115,437 | |||||||
ROIC | 1.94% | 2.06% | 10.08% | |||||||
ROCE | 2.79% | 4.98% | 9.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 200,000 | 200,000 | 200,000 | |||||||
Price | 0.33 57.14% | 0.21 | ||||||||
Market cap | 66,000 57.14% | 42,000 | ||||||||
EV | 101,539 | 88,398 | ||||||||
EBITDA | 9,115 | 11,625 | 14,894 | |||||||
EV/EBITDA | 8.73 | 5.94 | ||||||||
Interest | 2,585 | 2,910 | 1,940 | |||||||
Interest/NOPBT | 68.44% | 42.88% | 17.89% |