XHKG8439
Market cap10mUSD
Dec 19, Last price
0.53HKD
Name
Somerley Capital Holdings Ltd
Chart & Performance
Profile
Somerley Capital Holdings Limited, an investment holding company, provides corporate finance advisory and asset management services in Hong Kong. It acts as a financial adviser to Hong Kong public listed companies, various shareholders, and investors, as well as parties seeking to control or invest in listed companies in Hong Kong; and financial adviser to independent board committees and/or independent shareholders of listed companies in Hong Kong. The company also act as a compliance adviser primarily for newly listed companies in Hong Kong; a sponsor to initial public offerings and listings of shares of companies on the Stock Exchange in Hong Kong; and an advisor for the cross-border mergers and acquisitions, as well as provides advisory services on secondary equity issues. In addition, it offers advisory services to the international clients, who are interested to undertake investment and disvestment transactions with the companies in Mainland China. Further, the company provides advisory services related to takeovers of listed companies, connected transactions, privatizations, initial public offerings, whitewash waivers, and secondary issues; acquisitions and disposals; spin-offs and reorganizations; and compliance with the Hong Kong listing rules. It serves the conglomerate, consumer, industrial, and renewables; energy, natural resources and infrastructure; financial institutions and insurance; property and construction; gaming and hospitality; and technology, media, and telecommunication industries. The company was incorporated in 2016 and is headquartered in Central, Hong Kong. Somerley Capital Holdings Limited is a subsidiary of Somerley Group 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 | 67,374 10.44% | 61,003 -10.52% | 68,175 -9.65% | |||||||
Cost of revenue | 47,816 | 47,926 | 53,708 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 19,558 | 13,077 | 14,467 | |||||||
NOPBT Margin | 29.03% | 21.44% | 21.22% | |||||||
Operating Taxes | 33 | 90 | 98 | |||||||
Tax Rate | 0.17% | 0.69% | 0.68% | |||||||
NOPAT | 19,525 | 12,987 | 14,369 | |||||||
Net income | (3,543) -48.06% | (6,821) 87.54% | (3,637) -142.59% | |||||||
Dividends | (3,580) | (3,558) | (5,395) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 114 | 98 | 7,927 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,519 | 7,219 | 6,917 | |||||||
Long-term debt | 3,675 | 13,547 | 23,649 | |||||||
Deferred revenue | 188 | 181 | ||||||||
Other long-term liabilities | 610 | 2,379 | 2,349 | |||||||
Net debt | (56,659) | (45,078) | (50,621) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,210 | (1,112) | (5,730) | |||||||
CAPEX | (275) | (1,036) | (920) | |||||||
Cash from investing activities | 2,386 | 700 | (2,264) | |||||||
Cash from financing activities | (10,954) | (10,932) | (13,474) | |||||||
FCF | (5,590) | 42,716 | (5,439) | |||||||
Balance | ||||||||||
Cash | 62,853 | 65,245 | 78,845 | |||||||
Long term investments | 599 | 2,342 | ||||||||
Excess cash | 59,484 | 62,794 | 77,778 | |||||||
Stockholders' equity | 30,384 | 107,592 | 124,852 | |||||||
Invested Capital | 51,840 | 35,116 | 35,449 | |||||||
ROIC | 44.91% | 36.81% | 59.56% | |||||||
ROCE | 23.72% | 13.33% | 12.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 144,142 | 142,497 | 142,002 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 27,451 | 20,965 | 23,648 | |||||||
EV/EBITDA | ||||||||||
Interest | 298 | 342 | 362 | |||||||
Interest/NOPBT | 1.52% | 2.62% | 2.50% |