XSESO10
Market cap363mUSD
Dec 23, Last price
1.01SGD
1D
-1.94%
1Q
-1.94%
Jan 2017
-32.21%
Name
Far East Orchard Ltd
Chart & Performance
Profile
Far East Orchard Limited, an investment holding company, engages in the hotel operations and property investment activities in Singapore, Australia, New Zealand, the United Kingdom, and internationally. The company primarily develops residential, commercial, hospitality, and purpose-built student accommodation properties. It also owns and operates hospitality assets, including hotels. In addition, the company's investment portfolio includes offices at Tanglin Shopping Centre, as well as medical suites at Novena Medical Center and Novena Specialist Center. Further, it manages and leases properties. The company was formerly known as Orchard Parade Holdings Limited and changed its name to Far East Orchard Limited in July 2012. The company was incorporated in 1967 and is headquartered in Singapore. Far East Orchard Limited is a subsidiary of Far East Organization 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 | 183,620 30.26% | 140,968 31.96% | 106,828 -4.80% | |||||||
Cost of revenue | 143,342 | 116,215 | 102,654 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 40,278 | 24,753 | 4,174 | |||||||
NOPBT Margin | 21.94% | 17.56% | 3.91% | |||||||
Operating Taxes | 14,312 | 1,420 | 12,304 | |||||||
Tax Rate | 35.53% | 5.74% | 294.78% | |||||||
NOPAT | 25,966 | 23,333 | (8,130) | |||||||
Net income | 65,946 200.88% | 21,918 -22.07% | 28,127 1,728.80% | |||||||
Dividends | (5,567) | (3,031) | (3,835) | |||||||
Dividend yield | 1.14% | 0.59% | 0.76% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 322,559 | 229,305 | 399,094 | |||||||
Long-term debt | 541,336 | 572,247 | 512,069 | |||||||
Deferred revenue | 255,920 | 262,717 | 269,514 | |||||||
Other long-term liabilities | 107,013 | 100,981 | 101,203 | |||||||
Net debt | (843,653) | (806,440) | (771,540) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 60,376 | 37,266 | 16,585 | |||||||
CAPEX | (4,168) | (1,086) | (10,013) | |||||||
Cash from investing activities | (4,934) | 629 | (12,035) | |||||||
Cash from financing activities | (60,741) | (47,478) | (24,905) | |||||||
FCF | (19,664) | 32,687 | 448 | |||||||
Balance | ||||||||||
Cash | 225,632 | 233,195 | 255,189 | |||||||
Long term investments | 1,481,916 | 1,374,797 | 1,427,514 | |||||||
Excess cash | 1,698,367 | 1,600,944 | 1,677,362 | |||||||
Stockholders' equity | 1,365,870 | 1,303,443 | 1,291,695 | |||||||
Invested Capital | 1,130,299 | 1,064,056 | 1,169,676 | |||||||
ROIC | 2.37% | 2.09% | ||||||||
ROCE | 1.57% | 1.02% | 0.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 481,402 | 469,728 | 459,947 | |||||||
Price | 1.01 -7.34% | 1.09 0.00% | 1.09 0.93% | |||||||
Market cap | 486,216 -5.04% | 512,004 2.13% | 501,342 4.57% | |||||||
EV | (347,183) | (285,521) | (258,631) | |||||||
EBITDA | 59,711 | 44,986 | 26,974 | |||||||
EV/EBITDA | ||||||||||
Interest | 41,167 | 22,592 | 16,688 | |||||||
Interest/NOPBT | 102.21% | 91.27% | 399.81% |