XHKG8098
Market cap11mUSD
Dec 20, Last price
0.04HKD
Name
CL Group (Holdings) Ltd
Chart & Performance
Profile
CL Group (Holdings) Limited, an investment holding company, provides various financial services in Hong Kong and the People's Republic of China. It offers securities, futures, and options brokering and trading services; loan financing services; placing and underwriting services; margin financing and money lending services; and securities advisory and wealth management services. The company is headquartered in Wan Chai, Hong Kong. CL Group (Holdings) Limited is a subsidiary of Zillion Profit 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 | 9,457 -1,033.45% | (1,013) -102.03% | 49,880 21.03% | |||||||
Cost of revenue | 19,782 | 18,483 | 21,880 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (10,326) | (19,496) | 27,999 | |||||||
NOPBT Margin | 1,924.47% | 56.13% | ||||||||
Operating Taxes | 1,204 | 359 | (2,023) | |||||||
Tax Rate | ||||||||||
NOPAT | (11,530) | (19,856) | 30,023 | |||||||
Net income | (12,257) 120.56% | (5,557) -30.65% | (8,013) -152.76% | |||||||
Dividends | (11,000) | |||||||||
Dividend yield | 6.58% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 28,294 | 31,170 | 22,106 | |||||||
Long-term debt | 1,671 | 5,513 | 9,789 | |||||||
Deferred revenue | (71,912) | 76,409 | ||||||||
Other long-term liabilities | 71,912 | (80,250) | ||||||||
Net debt | 29,980 | 29,892 | 811 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (6,841) | (23,194) | 20,745 | |||||||
CAPEX | (23) | (23) | (289) | |||||||
Cash from investing activities | 7,973 | (5,115) | 13,679 | |||||||
Cash from financing activities | (4,015) | 5,439 | (16,053) | |||||||
FCF | (7,052) | (47,003) | 30,860 | |||||||
Balance | ||||||||||
Cash | 3,619 | 24,662 | 51,086 | |||||||
Long term investments | (3,634) | (17,871) | (20,001) | |||||||
Excess cash | 6,842 | 28,590 | ||||||||
Stockholders' equity | 83,247 | 247,860 | 227,874 | |||||||
Invested Capital | 208,302 | 221,365 | 194,513 | |||||||
ROIC | 14.07% | |||||||||
ROCE | 12.34% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 2,200,000 | 2,200,000 | 2,200,000 | |||||||
Price | 0.09 106.67% | 0.05 -40.79% | 0.08 15.15% | |||||||
Market cap | 204,600 106.67% | 99,000 -40.79% | 167,200 15.15% | |||||||
EV | 234,580 | 344,818 | 358,239 | |||||||
EBITDA | (8,084) | (17,231) | 30,441 | |||||||
EV/EBITDA | 11.77 | |||||||||
Interest | 1,224 | 1,604 | 788 | |||||||
Interest/NOPBT | 2.82% |