XHKG8080
Market cap13mUSD
Dec 20, Last price
0.22HKD
1D
-0.44%
Jan 2017
-79.45%
Name
North Asia Strategic Holdings Ltd
Chart & Performance
Profile
North Asia Strategic Holdings Limited, an investment holding company, engages in the hi-tech distribution and services, and leasing businesses primarily in Hong Kong, Mainland China, and rest of Asia. The company's Hi-Tech Distribution and Services segment trades in surface mount technology (SMT) assembly equipment, machinery, and spare parts; and provides installation, training, repair, and maintenance services for SMT assembly equipment. Its Leasing segment provides finance to its customers through a range of assets under finance and operating lease arrangements. The company also offers management services; and engages in property holding business, as well as trades in lease assets. North Asia Strategic Holdings Limited is based in Central, Hong Kong.
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 | 1,305,420 -42.41% | 2,266,642 -7.30% | 2,445,150 3.67% | |||||||
Cost of revenue | 1,374,367 | 2,276,927 | 2,347,136 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (68,947) | (10,285) | 98,014 | |||||||
NOPBT Margin | 4.01% | |||||||||
Operating Taxes | 3,945 | 3,463 | 28,869 | |||||||
Tax Rate | 29.45% | |||||||||
NOPAT | (72,892) | (13,748) | 69,145 | |||||||
Net income | (48,735) -4,579.32% | 1,088 -98.64% | 79,793 -41.87% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 9,549 | 98,719 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 20,779 | 20,256 | 27,896 | |||||||
Long-term debt | 102,035 | 123,930 | 129,959 | |||||||
Deferred revenue | 2,564 | 2,065 | ||||||||
Other long-term liabilities | 3,167 | 185 | (508) | |||||||
Net debt | (574,694) | (1,194,762) | (1,239,714) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (41,416) | 26,145 | (294,017) | |||||||
CAPEX | (78,432) | (74,903) | (88,532) | |||||||
Cash from investing activities | (7,400) | (53,161) | (233,326) | |||||||
Cash from financing activities | (22,647) | (22,998) | 87,495 | |||||||
FCF | 156,422 | 349,820 | (693,117) | |||||||
Balance | ||||||||||
Cash | 448,677 | 549,057 | 605,033 | |||||||
Long term investments | 248,831 | 789,891 | 792,536 | |||||||
Excess cash | 632,237 | 1,225,616 | 1,275,312 | |||||||
Stockholders' equity | 189,981 | 1,674,003 | 1,682,083 | |||||||
Invested Capital | 1,248,331 | 270,238 | 232,982 | |||||||
ROIC | 149.83% | |||||||||
ROCE | 6.50% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 454,509 | 428,058 | 364,339 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 684 | 55,320 | 160,467 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,104 | 4,288 | 2,224 | |||||||
Interest/NOPBT | 2.27% |