XHKG8603
Market cap64mUSD
Jan 02, Last price
0.63HKD
1D
-3.08%
1Q
-3.08%
IPO
50.00%
Name
Fameglow Holdings Ltd
Chart & Performance
P/E
12.37
P/S
1.68
EPS
0.05
Div Yield, %
0.00%
Shrs. gr., 5y
2.94%
Rev. gr., 5y
24.17%
Revenues
299m
+31.54%
Net income
41m
+148.95%
CFO
32m
-57.14%
Profile
Fameglow Holdings Limited, an investment holding company, provides non-surgical medical aesthetic services in Hong Kong. The company offers energy-based procedures, including procedures that use various energy-based devices that emit a variety of energy on skin surface; and minimally invasive procedures, such as injection treatments, which are non-surgical treatment procedures with minimal penetration to body tissue and no surgical incisions. It also provides traditional beauty services comprising non-medical and non-invasive beauty treatment services. In addition, the company sells skincare products through retail outlets and sales counters; and invests in properties. It operates medical aesthetic centers under the per Face brand located in Causeway Bay, Mong Kok, Tsim Sha Tsui, and Central. The company was founded in 2008 and is headquartered in Cheung Sha Wan, Hong Kong. Fameglow Holdings Limited is a subsidiary of Equal Joy Holdings Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | |
| Income | ||||||||
Revenues | 299,364 31.54% | 227,583 26.69% | 179,633 118.91% | |||||
Cost of revenue | 223,305 | 59,436 | 55,640 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 76,059 | 168,147 | 123,993 | |||||
NOPBT Margin | 25.41% | 73.88% | 69.03% | |||||
Operating Taxes | 3,530 | 655 | 1,025 | |||||
Tax Rate | 4.64% | 0.39% | 0.83% | |||||
NOPAT | 72,529 | 167,492 | 122,968 | |||||
Net income | 40,751 148.95% | 16,369 -286.48% | (8,778) -67.44% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 26,007 | 33,530 | 38,092 | |||||
Long-term debt | 55,064 | 84,842 | 136,493 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 3,161 | 3,116 | 2,573 | |||||
Net debt | 61,762 | 99,152 | 172,943 | |||||
| Cash flow | ||||||||
Cash from operating activities | 31,743 | 74,067 | 24,735 | |||||
CAPEX | (13,463) | (32,196) | (34,445) | |||||
Cash from investing activities | (6,914) | (32,182) | (34,445) | |||||
Cash from financing activities | (24,712) | (24,307) | (28,025) | |||||
FCF | 48,515 | 192,464 | 142,481 | |||||
| Balance | ||||||||
Cash | 19,309 | 19,220 | 1,642 | |||||
Long term investments | ||||||||
Excess cash | 4,341 | 7,841 | ||||||
Stockholders' equity | (3,855) | (4,079) | (36,817) | |||||
Invested Capital | 112,813 | 91,073 | 135,877 | |||||
ROIC | 71.15% | 147.60% | 87.51% | |||||
ROCE | 69.81% | 191.99% | 123.89% | |||||
| EV | ||||||||
Common stock shares outstanding | 800,000 | 800,000 | 800,000 | |||||
Price | 0.62 47.62% | 0.42 | ||||||
Market cap | 496,000 47.62% | 336,000 | ||||||
EV | 635,679 | 533,101 | ||||||
EBITDA | 122,284 | 214,953 | 167,169 | |||||
EV/EBITDA | 2.96 | 3.19 | ||||||
Interest | 3,155 | 3,800 | 4,963 | |||||
Interest/NOPBT | 4.15% | 2.26% | 4.00% | |||||