XHKG8279
Market cap300mUSD
Dec 23, Last price
0.20HKD
1D
0.99%
1Q
-9.33%
Jan 2017
-85.63%
Name
AGTech Holdings Ltd
Chart & Performance
Profile
AGTech Holdings Limited, an integrated technology and services company, engages in the lottery, and mobile games and entertainment businesses in the People's Republic of China and internationally. The company offers lottery hardware, including lottery terminals; and non-lottery hardware, such as point-of-sale terminals. It also provides non-lottery games and entertainment content; and distributes lotto, sports lottery, and instant scratch tickets. In addition, the company offers maintenance, after-sales, training, and consultancy services; ancillary services; and handheld lottery sales equipment and related after-sales maintenance services. Further, it is involved in the research and development of sports lottery information technology. The company was formerly known as MegaInfo Holdings Limited and changed its name to AGTech Holdings Limited in February 2007. The company is headquartered in Causeway Bay, Hong Kong. AGTech Holdings Limited is a subsidiary of Ali Fortune Investment Holding 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 | 613,266 74.51% | 351,414 38.77% | 253,242 56.66% | |||||||
Cost of revenue | 274,951 | 184,373 | 181,037 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 338,315 | 167,041 | 72,205 | |||||||
NOPBT Margin | 55.17% | 47.53% | 28.51% | |||||||
Operating Taxes | (2,411) | 1,688 | (4,182) | |||||||
Tax Rate | 1.01% | |||||||||
NOPAT | 340,726 | 165,353 | 76,387 | |||||||
Net income | 25,488 -119.44% | (131,088) 107.91% | (63,050) -42.40% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (36,932) | (47,058) | ||||||||
BB yield | 1.30% | 1.43% | ||||||||
Debt | ||||||||||
Debt current | 11,864 | 15,894 | 14,792 | |||||||
Long-term debt | 118,402 | 124,308 | 45,584 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 33,298 | 30,111 | 30,098 | |||||||
Net debt | (1,355,304) | (3,985,161) | (1,112,772) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,067,312) | 2,747,588 | (26,139) | |||||||
CAPEX | (9,287) | (30,135) | (2,525) | |||||||
Cash from investing activities | (171,651) | 234,005 | 922,432 | |||||||
Cash from financing activities | (38,694) | (49,532) | (42,545) | |||||||
FCF | 350,864 | 98,334 | 181,213 | |||||||
Balance | ||||||||||
Cash | 1,373,974 | 4,015,110 | 1,626,526 | |||||||
Long term investments | 111,596 | 110,253 | (453,378) | |||||||
Excess cash | 1,454,907 | 4,107,792 | 1,160,486 | |||||||
Stockholders' equity | (793,396) | 54,247 | 72,875 | |||||||
Invested Capital | 3,544,643 | 2,708,777 | 2,873,283 | |||||||
ROIC | 10.90% | 5.92% | 2.62% | |||||||
ROCE | 12.12% | 5.95% | 2.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,468,722 | 11,435,319 | 11,517,158 | |||||||
Price | 0.21 -15.32% | 0.25 -12.98% | 0.29 0.00% | |||||||
Market cap | 2,408,432 -15.08% | 2,835,959 -13.60% | 3,282,390 -1.33% | |||||||
EV | 1,058,358 | (460,541) | 2,684,661 | |||||||
EBITDA | 421,911 | 233,622 | 92,762 | |||||||
EV/EBITDA | 2.51 | 28.94 | ||||||||
Interest | 6,550 | 2,996 | ||||||||
Interest/NOPBT | 3.92% | 4.15% |