XHKG8645
Market cap49mUSD
Dec 23, Last price
0.53HKD
1D
0.00%
1Q
6.00%
IPO
107.84%
Name
Michong Metaverse (China) Holdings Group Ltd
Chart & Performance
P/E
—
P/S
3.55
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
6.56%
Revenues
107m
-18.47%
Net income
-29m
L
CFO
1m
P
Earnings
Feb 21, 2025
Profile
Michong Metaverse (China) Holdings Group Limited, an investment holding company, provides network support and connectivity services in Malaysia. The company offers network support services, including network infrastructure design and hardware installation, and network management and security services. It also provides network connectivity services, such as intranet and internet connectivity solutions and value-added services. The company was formerly known as Nomad Technologies Holdings Limited and changed its name to Michong Metaverse (China) Holdings Group Limited in July 2022. Michong Metaverse (China) Holdings Group Limited was founded in 2007 and is headquartered in Wan Chai, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | |
| Income | ||||||||
Revenues | 107,403 -18.47% | 131,737 21.26% | 108,638 46.24% | |||||
Cost of revenue | 138,274 | 113,708 | 148,046 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (30,871) | 18,029 | (39,408) | |||||
NOPBT Margin | 13.69% | |||||||
Operating Taxes | (1,531) | 992 | 292 | |||||
Tax Rate | 5.50% | |||||||
NOPAT | (29,340) | 17,037 | (39,700) | |||||
Net income | (28,857) -243.21% | 20,150 | ||||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 25,624 | |||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 6,880 | 6,933 | 6,343 | |||||
Long-term debt | 3,823 | 6,670 | 8,395 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 4,521 | 13,945 | 14,000 | |||||
Net debt | (20,798) | (10,139) | (34,677) | |||||
| Cash flow | ||||||||
Cash from operating activities | 1,459 | (10,913) | 31,355 | |||||
CAPEX | (6,042) | (9,499) | ||||||
Cash from investing activities | (13,382) | (13,048) | ||||||
Cash from financing activities | 22,675 | (2,359) | ||||||
FCF | (21,341) | 2,366 | (14,459) | |||||
| Balance | ||||||||
Cash | 31,501 | 22,000 | 49,415 | |||||
Long term investments | 1,742 | |||||||
Excess cash | 26,131 | 17,155 | 43,983 | |||||
Stockholders' equity | (7,604) | 16,525 | 4,202 | |||||
Invested Capital | 90,442 | 81,235 | 33,332 | |||||
ROIC | 29.74% | |||||||
ROCE | 18.44% | |||||||
| EV | ||||||||
Common stock shares outstanding | 600,000 | 600,000 | 600,000 | |||||
Price | ||||||||
Market cap | ||||||||
EV | ||||||||
EBITDA | (11,607) | 36,114 | (21,000) | |||||
EV/EBITDA | ||||||||
Interest | 408 | 469 | 315 | |||||
Interest/NOPBT | 2.60% | |||||||