XHKG8432
Market cap5mUSD
Dec 23, Last price
0.05HKD
1Q
-20.00%
IPO
-98.59%
Name
Bar Pacific Group Holdings Ltd
Chart & Performance
Profile
Bar Pacific Group Holdings Limited, an investment holding company, operates a chain of bar and restaurants under the Bar Pacific, Katachi, Moon Ocean, and Pacific brands in Hong Kong. The company operates through Operation of Bars and Restaurants, and Property Investment segments. As of March 31, 2022, it operated a network of 46 bars/restaurants. The company's bars offer beverages, including beer, cocktails, wines, and spirits, as well as refreshments and food. It also operates electronic dart machines, as well as leases properties. The company was founded in 1999 and is headquartered in Hung Hom, Hong Kong. Bar Pacific Group Holdings Limited is a subsidiary of Moment to Moment Company 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 | 208,085 18.95% | 174,933 82.73% | 95,733 65.52% | |||||||
Cost of revenue | 171,010 | 102,437 | 60,914 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 37,075 | 72,496 | 34,819 | |||||||
NOPBT Margin | 17.82% | 41.44% | 36.37% | |||||||
Operating Taxes | (168) | 423 | 1,560 | |||||||
Tax Rate | 0.58% | 4.48% | ||||||||
NOPAT | 37,243 | 72,073 | 33,259 | |||||||
Net income | 604 -93.76% | 9,674 -194.27% | (10,262) -72.19% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 94,806 | 89,490 | 90,245 | |||||||
Long-term debt | 126,525 | 160,140 | 162,983 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 995 | 1,053 | 982 | |||||||
Net debt | 197,724 | 225,482 | 226,997 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 57,649 | 49,798 | 20,949 | |||||||
CAPEX | (11,837) | (13,739) | (11,702) | |||||||
Cash from investing activities | (11,831) | (13,737) | (11,702) | |||||||
Cash from financing activities | (45,804) | (37,791) | (9,004) | |||||||
FCF | 48,113 | 73,699 | 8,900 | |||||||
Balance | ||||||||||
Cash | 2,107 | 1,568 | 2,077 | |||||||
Long term investments | 21,500 | 22,580 | 24,154 | |||||||
Excess cash | 13,203 | 15,401 | 21,444 | |||||||
Stockholders' equity | (25,033) | (4,509) | (25,093) | |||||||
Invested Capital | 191,928 | 183,864 | 198,619 | |||||||
ROIC | 19.82% | 37.69% | 18.92% | |||||||
ROCE | 22.16% | 40.25% | 20.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 860,437 | 860,000 | 860,000 | |||||||
Price | 0.05 | 0.06 -30.86% | ||||||||
Market cap | 40,441 | 48,160 -30.86% | ||||||||
EV | 244,898 | 295,483 | ||||||||
EBITDA | 87,381 | 116,067 | 69,691 | |||||||
EV/EBITDA | 2.80 | 4.24 | ||||||||
Interest | 4,816 | 4,498 | 3,947 | |||||||
Interest/NOPBT | 12.99% | 6.20% | 11.34% |