XSESA34
Market cap249mUSD
Dec 23, Last price
0.59SGD
1Q
0.85%
Jan 2017
45.68%
Name
Amara Holdings Ltd
Chart & Performance
Profile
Amara Holdings Limited, an investment holding company, engages in the hotel investment and management; property investment and development; and specialty restaurants and food services businesses in Singapore, the People's Republic of China, and Thailand. It invests in and develops office, retail, and residential properties. The company is also involved in the share trading and investment activities, as well as in the franchising business; and the provision of construction services. In addition, it offers management and technical advisory services for the management and development of hotels and resorts; and general management and administrative services. The company was incorporated in 1970 and is headquartered in Singapore. Amara Holdings Limited is a subsidiary of First Security Pte Ltd.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 114,939 22.69% | 93,685 40.09% | 66,873 9.53% | |||||||
Cost of revenue | 57,268 | 39,453 | 20,813 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 57,671 | 54,232 | 46,060 | |||||||
NOPBT Margin | 50.18% | 57.89% | 68.88% | |||||||
Operating Taxes | 3,482 | 2,868 | 2,401 | |||||||
Tax Rate | 6.04% | 5.29% | 5.21% | |||||||
NOPAT | 54,189 | 51,364 | 43,659 | |||||||
Net income | 7,179 11.27% | 6,452 -14.54% | 7,550 -165.97% | |||||||
Dividends | (2,875) | (2,875) | ||||||||
Dividend yield | 0.83% | 1.56% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 58,415 | 79,422 | 92,734 | |||||||
Long-term debt | 315,309 | 311,515 | 325,590 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,558 | 6,562 | 5,796 | |||||||
Net debt | (63,112) | (41,843) | (13,550) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 28,874 | 46,209 | 17,779 | |||||||
CAPEX | (3,363) | (598) | (762) | |||||||
Cash from investing activities | (4,888) | (2,613) | (7,262) | |||||||
Cash from financing activities | (19,798) | (37,815) | (6,367) | |||||||
FCF | 74,270 | 87,947 | 43,323 | |||||||
Balance | ||||||||||
Cash | 24,702 | 20,949 | 16,069 | |||||||
Long term investments | 412,134 | 411,831 | 415,805 | |||||||
Excess cash | 431,089 | 428,096 | 428,530 | |||||||
Stockholders' equity | 407,605 | 391,669 | 402,853 | |||||||
Invested Capital | 322,486 | 355,191 | 380,705 | |||||||
ROIC | 15.99% | 13.96% | 11.46% | |||||||
ROCE | 7.74% | 7.13% | 5.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 574,968 | 574,968 | 574,968 | |||||||
Price | 0.60 87.50% | 0.32 -11.11% | 0.36 0.00% | |||||||
Market cap | 344,981 87.50% | 183,990 -11.11% | 206,988 0.00% | |||||||
EV | 281,869 | 142,147 | 193,438 | |||||||
EBITDA | 65,723 | 63,320 | 56,098 | |||||||
EV/EBITDA | 4.29 | 2.24 | 3.45 | |||||||
Interest | 17,310 | 11,901 | 8,313 | |||||||
Interest/NOPBT | 30.02% | 21.94% | 18.05% |