XHKG8350
Market cap20mUSD
Jan 08, Last price
0.17HKD
1D
-6.78%
1Q
-24.31%
IPO
-60.71%
Name
Excalibur Global Financial Holdings Ltd
Chart & Performance
Profile
Excalibur Global Financial Holdings Limited, together with its subsidiaries, provides brokerage services for futures, securities, and options traded on the exchanges in Hong Kong, the United States, Japan, Singapore, and the United Kingdom. It also offers money lending and investment consulting services. The company was founded in 1993 and is headquartered in Central, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 22,872 225.72% | 7,022 6.35% | |||||||
Cost of revenue | 3,991 | 10,023 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 18,881 | (3,001) | |||||||
NOPBT Margin | 82.55% | ||||||||
Operating Taxes | 2,493 | (1,644) | |||||||
Tax Rate | 13.20% | ||||||||
NOPAT | 16,388 | (1,357) | |||||||
Net income | 8,909 -169.93% | (12,740) -36.83% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,758 | 11,337 | |||||||
Long-term debt | 42,270 | 45,965 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 2,300 | ||||||||
Net debt | 28,629 | 46,399 | |||||||
Cash flow | |||||||||
Cash from operating activities | 18,324 | (36,770) | |||||||
CAPEX | (47) | (36) | |||||||
Cash from investing activities | 76 | (8) | |||||||
Cash from financing activities | (11,850) | 37,246 | |||||||
FCF | (14,026) | (4,716) | |||||||
Balance | |||||||||
Cash | 12,369 | 5,861 | |||||||
Long term investments | 3,030 | 5,042 | |||||||
Excess cash | 14,255 | 10,552 | |||||||
Stockholders' equity | (60,356) | 8,000 | |||||||
Invested Capital | 112,323 | 43,928 | |||||||
ROIC | 20.98% | ||||||||
ROCE | 36.33% | ||||||||
EV | |||||||||
Common stock shares outstanding | 800,000 | 800,000 | |||||||
Price | 0.31 | ||||||||
Market cap | 244,000 | ||||||||
EV | 272,629 | ||||||||
EBITDA | 18,953 | (1,662) | |||||||
EV/EBITDA | 14.38 | ||||||||
Interest | 1,713 | 2,081 | |||||||
Interest/NOPBT | 9.07% |