XHKG
8490
Market cap12mUSD
Jul 16, Last price
0.14HKD
1D
7.46%
1Q
12.50%
IPO
-74.29%
Name
Niche-Tech Semiconductor Materials Ltd
Chart & Performance
Profile
Niche-Tech Group Limited, an investment holding company, develops, manufactures, and sells semiconductor packaging materials in the People's Republic of China and Hong Kong. It offers copper bonding wires, aluminum silicon bonding wires, heavy aluminum bonding wires, silver alloy bonding wires, palladium- coated copper wires, and gold alloy bonding wires; and encapsulant for LED filament and COB LED. The company also provides epoxy encapsulant products, such as glob top epoxy, LED epoxy encapsulant, and die attach adhesives; and soldering materials. It serves manufacturers of LEDs, camera modules, and ICs. The company was founded in 2006 and is headquartered in Tai Po, Hong Kong. Niche-Tech Group Limited is a subsidiary of Niche-Tech Investments Holdings Limited.
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 | 194,868 -8.34% | 212,589 -2.42% | 217,859 -12.52% | |||||||
Cost of revenue | 225,966 | 206,895 | 206,996 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (31,098) | 5,694 | 10,863 | |||||||
NOPBT Margin | 2.68% | 4.99% | ||||||||
Operating Taxes | 4,092 | 6,596 | 5,571 | |||||||
Tax Rate | 115.84% | 51.28% | ||||||||
NOPAT | (35,190) | (902) | 5,292 | |||||||
Net income | (43,080) -8,547.06% | 510 -94.10% | 8,640 26.15% | |||||||
Dividends | (1,552) | (3,527) | ||||||||
Dividend yield | 1.58% | 2.04% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 139,242 | 87,385 | 37,158 | |||||||
Long-term debt | 21,031 | 38,360 | 23,880 | |||||||
Deferred revenue | 2,172 | 3,560 | ||||||||
Other long-term liabilities | 858 | 3,560 | ||||||||
Net debt | 140,016 | 98,777 | 20,823 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (97,429) | (81,378) | (48,380) | |||||||
CAPEX | (2,533) | (7,090) | (24,326) | |||||||
Cash from investing activities | (13,792) | (61,496) | (23,856) | |||||||
Cash from financing activities | 128,127 | 111,918 | 86,188 | |||||||
FCF | (47,921) | (21,086) | 32,453 | |||||||
Balance | ||||||||||
Cash | 20,257 | 26,968 | 40,215 | |||||||
Long term investments | ||||||||||
Excess cash | 10,514 | 16,339 | 29,322 | |||||||
Stockholders' equity | 51,584 | 99,983 | 106,146 | |||||||
Invested Capital | 310,316 | 316,782 | 241,506 | |||||||
ROIC | 2.06% | |||||||||
ROCE | 1.71% | 4.06% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 705,500 | 705,500 | 705,500 | |||||||
Price | 0.18 28.78% | 0.14 -43.27% | 0.25 -10.91% | |||||||
Market cap | 126,284 28.78% | 98,064 -43.27% | 172,848 -10.91% | |||||||
EV | 266,300 | 196,842 | 193,670 | |||||||
EBITDA | (26,767) | 10,302 | 16,572 | |||||||
EV/EBITDA | 19.11 | 11.69 | ||||||||
Interest | 4,056 | 1,883 | ||||||||
Interest/NOPBT | 71.23% | 17.33% |