XSESH18
Market cap392mUSD
Dec 17, Last price
0.72SGD
Name
Hotel Grand Central Ltd
Chart & Performance
Profile
Hotel Grand Central Limited, together with its subsidiaries, owns, operates, and manages hotels in Singapore, Malaysia, Australia, New Zealand, and China. It also offers marketing and support, as well as management services; and invests in commercial properties. The company was incorporated in 1968 and is based in Singapore. Hotel Grand Central Limited is a subsidiary of Tan Chee Hoe & Sons 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 | 149,126 3.91% | 143,510 16.62% | 123,063 32.23% | |||||||
Cost of revenue | 104,931 | 45,441 | 38,871 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 44,195 | 98,069 | 84,192 | |||||||
NOPBT Margin | 29.64% | 68.34% | 68.41% | |||||||
Operating Taxes | 12,443 | 12,154 | 5,851 | |||||||
Tax Rate | 28.15% | 12.39% | 6.95% | |||||||
NOPAT | 31,752 | 85,915 | 78,341 | |||||||
Net income | 11,873 1,305.09% | 845 -93.94% | 13,952 -62.62% | |||||||
Dividends | (14,789) | (7,394) | (2,060) | |||||||
Dividend yield | 2.47% | 1.13% | 0.27% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 58,619 | 21,736 | 14,888 | |||||||
Long-term debt | 18,265 | 18,638 | 9,248 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (253,305) | (440,568) | (389,142) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 39,952 | 43,327 | 37,424 | |||||||
CAPEX | (53,840) | (35,085) | (23,366) | |||||||
Cash from investing activities | (53,586) | 44,416 | (13,891) | |||||||
Cash from financing activities | 9,038 | 303 | (14,362) | |||||||
FCF | 25,702 | 88,741 | 13,946 | |||||||
Balance | ||||||||||
Cash | 302,221 | 297,524 | 230,874 | |||||||
Long term investments | 27,968 | 183,418 | 182,404 | |||||||
Excess cash | 322,733 | 473,766 | 407,125 | |||||||
Stockholders' equity | 1,324,707 | 1,350,009 | 1,320,782 | |||||||
Invested Capital | 1,069,690 | 901,430 | 928,064 | |||||||
ROIC | 3.22% | 9.39% | 8.81% | |||||||
ROCE | 2.88% | 6.45% | 5.72% | |||||||
EV | ||||||||||
Common stock shares outstanding | 739,426 | 739,426 | 731,907 | |||||||
Price | 0.81 -8.47% | 0.89 -14.90% | 1.04 -0.95% | |||||||
Market cap | 598,935 -8.47% | 654,392 -14.03% | 761,183 -0.22% | |||||||
EV | 345,630 | 213,824 | 372,041 | |||||||
EBITDA | 65,765 | 118,621 | 105,295 | |||||||
EV/EBITDA | 5.26 | 1.80 | 3.53 | |||||||
Interest | 360 | 404 | 579 | |||||||
Interest/NOPBT | 0.81% | 0.41% | 0.69% |