XSESCC3
Market cap1.55bUSD
Dec 20, Last price
1.22SGD
1D
0.83%
1Q
-3.17%
Jan 2017
-56.58%
Name
StarHub Ltd
Chart & Performance
Profile
StarHub Ltd, an integrated info communications company, provides communications, entertainment, and digital solutions for individuals and corporations in Singapore. The company operates in four segments: Telecommunications, Cyber Security, High Security Assurance Product, and Regional Information Communication Technology. The company provides television subscription and broadcasting services; broadband access, high speed wholesale broadband, and information security systems integration services; security consultancy services; information security and network security surveillance services; petrol station retail and fuel logistics management solutions; hospital information systems solutions; business application solutions and related services; data center and business continuity services; healthcare information technology products and services; and healthcare information technology software, research and development, and support services. It also engages in computer systems integration, other professional, scientific, and technical activities; development and supply of data security products and components; provision of information security and network security surveillance services; sales of information technology security related products; implementation of information communication technology projects; and system integration, supply and implementation of hardware and software solutions, and provision of maintenance services. Further, the company is involved in the development and provision of software as a service application; provision of architecting ICT solutions and project management services; and investment holding and provision of management services. The company was incorporated in 1998 and is headquartered in Singapore. StarHub Ltd is a subsidiary of Asia Mobile 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 | 2,373,100 1.97% | 2,327,300 13.94% | 2,042,600 0.68% | |||||||
Cost of revenue | 1,703,000 | 1,220,100 | 993,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 670,100 | 1,107,200 | 1,049,100 | |||||||
NOPBT Margin | 28.24% | 47.57% | 51.36% | |||||||
Operating Taxes | 50,800 | 23,300 | 40,100 | |||||||
Tax Rate | 7.58% | 2.10% | 3.82% | |||||||
NOPAT | 619,300 | 1,083,900 | 1,009,000 | |||||||
Net income | 141,700 127.81% | 62,200 -58.34% | 149,300 -5.45% | |||||||
Dividends | (94,300) | (110,800) | (86,500) | |||||||
Dividend yield | 4.90% | 6.13% | 3.66% | |||||||
Proceeds from repurchase of equity | (17,600) | (62,500) | 123,100 | |||||||
BB yield | 0.91% | 3.46% | -5.21% | |||||||
Debt | ||||||||||
Debt current | 44,000 | 168,400 | 255,400 | |||||||
Long-term debt | 1,304,400 | 1,219,200 | 1,373,300 | |||||||
Deferred revenue | 48,300 | 44,100 | 41,200 | |||||||
Other long-term liabilities | 48,700 | 58,500 | 78,600 | |||||||
Net debt | 788,300 | 651,500 | 687,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 337,900 | 383,700 | 657,100 | |||||||
CAPEX | (172,700) | (161,500) | (172,500) | |||||||
Cash from investing activities | (224,900) | (235,000) | (286,900) | |||||||
Cash from financing activities | (209,700) | (403,600) | 47,800 | |||||||
FCF | 644,500 | 1,160,600 | 1,097,900 | |||||||
Balance | ||||||||||
Cash | 509,600 | 573,600 | 832,800 | |||||||
Long term investments | 50,500 | 162,500 | 108,500 | |||||||
Excess cash | 441,445 | 619,735 | 839,170 | |||||||
Stockholders' equity | 724,000 | 797,700 | 807,500 | |||||||
Invested Capital | 1,604,855 | 1,400,865 | 1,447,800 | |||||||
ROIC | 41.21% | 76.10% | 66.78% | |||||||
ROCE | 31.63% | 52.54% | 44.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,733,155 | 1,738,852 | 1,738,360 | |||||||
Price | 1.11 6.73% | 1.04 -23.53% | 1.36 3.03% | |||||||
Market cap | 1,923,802 6.38% | 1,808,406 -23.51% | 2,364,170 2.98% | |||||||
EV | 2,848,702 | 2,646,006 | 3,191,270 | |||||||
EBITDA | 911,200 | 1,373,700 | 1,328,100 | |||||||
EV/EBITDA | 3.13 | 1.93 | 2.40 | |||||||
Interest | 40,900 | 42,900 | 45,500 | |||||||
Interest/NOPBT | 6.10% | 3.87% | 4.34% |