XHKG
8113
Market cap8mUSD
May 27, Last price
0.47HKD
1D
10.59%
1Q
710.34%
Jan 2017
-20.34%
IPO
-55.66%
Name
Hi-Level Technology Holdings Ltd
Chart & Performance
Profile
Hi-Level Technology Holdings Limited, an independent design house (IDH), sells electronic components in the People's Republic of China, Hong Kong, Taiwan, Korea, and internationally. The company offers integrated circuit and panels for consumer electronic products, such as mobile internet devices, electronic learning aids, multi-media players, smartphone panel modules, set-top boxes, video image devices, tablets, CVRs, Wi-Fi modules and connectors, digital cameras, sport and drone cameras, e-books, wearable devices, and other products. It offers its IDH services to original design manufacturers and original brand manufacturers. The company was founded in 2000 and is based in Hung Hom, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 960,488 -20.15% | 1,202,816 -30.56% | 1,732,213 -39.16% | |||||||
Cost of revenue | 957,547 | 1,193,013 | 1,793,265 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,941 | 9,803 | (61,052) | |||||||
NOPBT Margin | 0.31% | 0.82% | ||||||||
Operating Taxes | 69 | 38 | 143 | |||||||
Tax Rate | 2.35% | 0.39% | ||||||||
NOPAT | 2,872 | 9,765 | (61,195) | |||||||
Net income | (3,186) -180.82% | 3,942 -105.75% | (68,545) 45.98% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 37,957 | |||||||||
BB yield | -58.21% | |||||||||
Debt | ||||||||||
Debt current | 151,164 | 117,518 | 223,068 | |||||||
Long-term debt | 2,752 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 90,675 | 58,499 | 108,641 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 43,458 | 95,052 | ||||||||
CAPEX | (583) | (187) | ||||||||
Cash from investing activities | (13,269) | 761 | ||||||||
Cash from financing activities | (76,283) | (95,286) | ||||||||
FCF | (47,585) | 82 | 111,861 | |||||||
Balance | ||||||||||
Cash | 60,489 | 58,239 | 117,179 | |||||||
Long term investments | 780 | |||||||||
Excess cash | 12,465 | 30,568 | ||||||||
Stockholders' equity | 87,613 | (44,007) | (27,126) | |||||||
Invested Capital | 226,312 | 230,807 | 275,238 | |||||||
ROIC | 1.26% | 3.86% | ||||||||
ROCE | 1.23% | 5.25% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,040,960 | 835,981 | 714,352 | |||||||
Price | 0.06 -29.49% | 0.08 | ||||||||
Market cap | 57,253 -12.20% | 65,207 | ||||||||
EV | 147,928 | 123,706 | ||||||||
EBITDA | 2,941 | 12,188 | (54,597) | |||||||
EV/EBITDA | 50.30 | 10.15 | ||||||||
Interest | 8,285 | 7,730 | ||||||||
Interest/NOPBT | 84.51% |