XSESB28
Market cap261mUSD
Dec 19, Last price
0.89SGD
1D
0.00%
Jan 2017
-28.05%
Name
Bonvests Holdings Ltd
Chart & Performance
Profile
Bonvests Holdings Limited, an investment holding company, engages in the property development and investment, hotel ownership and management, and waste management and contract cleaning businesses. The company operates through Rental, Hotel, Industrial, Investment, and Others segments. It owns and manages various commercial and residential properties. The company also engages in the operation of the golf course, hotels and restaurants, bars, spas and thalassotherapy centers, resorts, and food and beverage outlets; and securities trading and investment holding activities. In addition, the company offers business and management, and public relations consultancy services; sales and marketing support; contract cleaning; and waste management services, such as waste disposal services to commercial, industrial, and residential properties, as well as other waste disposal related services. It operates in Singapore, Maldives, Africa, Australia, and internationally. The company was incorporated in 1969 and is based in Singapore. Bonvests Holdings Limited is a subsidiary of Goldvein Holdings 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 | 216,758 3.70% | 209,024 55.51% | 134,414 11.47% | |||||||
Cost of revenue | 124,213 | 48,896 | 25,862 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 92,545 | 160,128 | 108,552 | |||||||
NOPBT Margin | 42.70% | 76.61% | 80.76% | |||||||
Operating Taxes | 5,530 | 5,824 | (2,421) | |||||||
Tax Rate | 5.98% | 3.64% | ||||||||
NOPAT | 87,015 | 154,304 | 110,973 | |||||||
Net income | 7,167 -65.42% | 20,723 69.17% | 12,250 -129.73% | |||||||
Dividends | (6,424) | (3,011) | (1,205) | |||||||
Dividend yield | 1.58% | 0.82% | 0.31% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 115,834 | 136,022 | 337,400 | |||||||
Long-term debt | 308,381 | 279,051 | 112,521 | |||||||
Deferred revenue | 1,887 | 2,017 | ||||||||
Other long-term liabilities | 7,139 | 4,944 | 4,003 | |||||||
Net debt | 391,389 | (216,857) | (185,775) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 24,901 | 55,846 | 23,531 | |||||||
CAPEX | (23,988) | (16,708) | (27,934) | |||||||
Cash from investing activities | (23,048) | (15,847) | (25,155) | |||||||
Cash from financing activities | (21,372) | (44,117) | 626 | |||||||
FCF | 93,486 | 181,032 | 124,995 | |||||||
Balance | ||||||||||
Cash | 29,686 | 31,900 | 37,354 | |||||||
Long term investments | 3,140 | 600,030 | 598,342 | |||||||
Excess cash | 21,988 | 621,479 | 628,975 | |||||||
Stockholders' equity | 967,876 | 970,410 | 955,549 | |||||||
Invested Capital | 1,212,937 | 601,803 | 640,458 | |||||||
ROIC | 9.59% | 24.84% | 17.26% | |||||||
ROCE | 7.40% | 12.94% | 8.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 401,517 | 401,517 | 401,517 | |||||||
Price | 1.01 10.99% | 0.91 -5.21% | 0.96 6.67% | |||||||
Market cap | 405,532 10.99% | 365,380 -5.21% | 385,456 6.67% | |||||||
EV | 797,052 | 239,046 | 269,966 | |||||||
EBITDA | 118,079 | 190,122 | 141,067 | |||||||
EV/EBITDA | 6.75 | 1.26 | 1.91 | |||||||
Interest | 19,198 | 11,094 | 6,069 | |||||||
Interest/NOPBT | 20.74% | 6.93% | 5.59% |