Oi Wah Pawnshop Credit Holdings Ltd Debt jumped on 54.8% and EBITDA surged on 22.4%
25/05/2016 • About Oi Wah Pawnshop Credit Holdings Ltd (
$1319) • By InTwits
Oi Wah Pawnshop Credit Holdings Ltd reported FY2016 financial results today. Overall the company's long term financial model is characterised by the following facts:
- Oi Wah Pawnshop Credit Holdings Ltd is a fast growth stock: FY2016 revenue growth was 22.0%, 5 year revenue CAGR was 27.9% at FY2016 ROIC 12.5%
- Oi Wah Pawnshop Credit Holdings Ltd has low CAPEX intensity: 5 year average CAPEX/Revenue was 0.4%.
- The company has highly profitable business model: ROIC is at 12.5%
- It operates with high leverage: Net Debt/EBITDA is 3.0x while industry average is 2.2x
Below you can find a comprehensive analysis of the key data driving the company's performance and stock price.
Oi Wah Pawnshop Credit Holdings Ltd ($1319) key annual financial indicators
| mln. HKD | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|
P&L
|
|---|
| Revenue | 67.3 | 73.4 | 100.1 | 156.8 | 191.3 | 22.0% |
| EBITDA | 40.4 | 42.8 | 60.6 | 108.3 | 132.5 | 22.4% |
| Net Income | 33.4 | 22.7 | 41.1 | 80.1 | 91.4 | 14.1% |
Balance Sheet
|
|---|
| Cash | 10.4 | 19.8 | 11.7 | 46.9 | 49.2 | 4.9% |
| Short Term Debt | 3.5 | 68.7 | 193.7 | 212.6 | 320.9 | 50.9% |
| Long Term Debt | 0.4 | 0.2 | 0.0 | 75.4 | 125.0 | 65.8% |
Cash flow
|
|---|
| Capex | 0.4 | 0.7 | 0.2 | 0.2 | 0.1 | -57.8% |
Ratios
|
|---|
| Revenue growth | 20.2% | 9.0% | 36.5% | 56.6% | 22.0% | |
| EBITDA growth | 40.7% | 5.9% | 41.8% | 78.6% | 22.4% | |
| EBITDA Margin | 60.0% | 58.3% | 60.6% | 69.0% | 69.3% | 0.2% |
| Net Income Margin | 49.6% | 31.0% | 41.0% | 51.1% | 47.8% | -3.3% |
| CAPEX, % of revenue | 0.6% | 0.9% | 0.2% | 0.2% | 0.1% | -0.1% |
| ROIC | 32.7% | 20.7% | 14.0% | 15.3% | 12.5% | -2.8% |
| ROE | 28.1% | 13.8% | 15.9% | 20.6% | 16.3% | -4.3% |
| Net Debt/EBITDA | -0.2x | 1.1x | 3.0x | 2.2x | 3.0x | 0.8x |
Revenue and profitability
The company's Revenue surged on 22.0%. EBITDA Margin showed almost no change in FY2016.
Net Income marign decreased on 3.3 pp from 51.1% to 47.8% in FY2016.
Capital expenditures (CAPEX) and working capital investments
In FY2016 Oi Wah Pawnshop Credit Holdings Ltd had CAPEX/Revenue of 0.052%. CAPEX/Revenue decreased slightly on 0.88 pp from 0.93% in FY2013 to 0.052% in FY2016. It's average CAPEX/Revenue for the last three years was 0.12%.
Return on investment
The company operates at good ROIC (12.51%) and ROE (16.34%). ROIC decreased on 2.8 pp from 15.3% to 12.5% in FY2016. ROE decreased on 4.3 pp from 20.6% to 16.3% in FY2016.
Leverage (Debt)
Company's Net Debt / EBITDA is 3.0x and Debt / EBITDA is 3.4x. Net Debt / EBITDA surged on 0.8x from 2.2x to 3.0x in FY2016. Debt jumped on 54.8% while cash increased on 4.9%.
Appendix 1: Peers in Diversified Finan Serv
Below we provide Oi Wah Pawnshop Credit Holdings Ltd benchmarking against other companies in Diversified Finan Serv industry for the last 5 years. We show data for the top-5 companies by key financial metric together with the median value for all the companies in the industry.
Top companies by Revenue growth, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| China Smarter Energy Group Holdings Ltd ($1004) | -4.0% | -23.1% | -87.3% | 1,860.5% | |
| Crown International Corp Ltd ($727) | 225.8% | -75.0% | 117.4% | 802.5% | |
| Global Strategic Group Ltd ($8007) | -3.9% | 2.1% | 806.3% | 681.2% | |
| Upbest Group Ltd ($335) | -38.5% | -61.8% | 24.1% | 208.1% | |
| GF Securities Co Ltd ($1776) | 16.3% | 31.8% | 75.0% | 163.9% | |
| |
|---|
| Median (64 companies) | 4.5% | 19.3% | 26.5% | 24.0% | 17.8% |
|---|
| Oi Wah Pawnshop Credit Holdings Ltd ($1319) | | 9.0% | 36.5% | 56.6% | 22.0% |
Top companies by Gross margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Roma Group Ltd ($8072) | | | 99.4% | 98.7% | |
| First China Financial Network Holdings Ltd ($8123) | 93.4% | | 94.5% | 97.4% | |
| China Smarter Energy Group Holdings Ltd ($1004) | 6.2% | 4.0% | 46.9% | 96.9% | |
| Chinese Strategic Holdings Ltd ($8089) | 99.1% | 97.9% | 97.0% | 96.6% | |
| Allied Group Ltd ($373) | 95.1% | 94.4% | 93.6% | 92.2% | |
| |
|---|
| Median (12 companies) | 64.2% | 75.1% | 88.2% | 90.3% | |
|---|
Top companies by EBITDA margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| China Smarter Energy Group Holdings Ltd ($1004) | -282.7% | -373.2% | -1,524.9% | 212.2% | |
| China Aircraft Leasing Group Holdings Ltd ($1848) | 91.3% | 86.4% | 92.9% | 107.0% | |
| Get Nice Holdings Ltd ($64) | 2.6% | 153.4% | 92.7% | 83.9% | |
| Hong Kong Exchanges and Clearing Ltd ($388) | 81.6% | 73.4% | 75.7% | 82.1% | |
| Hong Kong Finance Group Co Ltd ($1273) | 76.9% | 67.5% | 65.2% | 74.8% | |
| |
|---|
| Median (66 companies) | 18.8% | 36.2% | 47.2% | 31.4% | 39.2% |
|---|
| Oi Wah Pawnshop Credit Holdings Ltd ($1319) | 60.0% | 58.3% | 60.6% | 69.0% | 69.3% |
Top companies by CAPEX/Revenue, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| China Aircraft Leasing Group Holdings Ltd ($1848) | 351.0% | 0.1% | 33.3% | 64.6% | |
| Willie International Holdings Ltd ($273) | | 0.3% | 0.8% | 58.0% | |
| China Assurance Finance Group Ltd ($8090) | 94.7% | 68.9% | 53.3% | 51.0% | |
| AID Partners Capital Holdings Ltd ($8088) | 4.1% | 2.9% | 28.4% | 26.6% | |
| Hongkong Chinese Ltd ($655) | | | 0.1% | 25.6% | |
| |
|---|
| Median (65 companies) | 2.1% | 1.9% | 1.1% | 1.5% | 0.8% |
|---|
| Oi Wah Pawnshop Credit Holdings Ltd ($1319) | 0.6% | 0.9% | 0.2% | 0.2% | 0.1% |
Top companies by ROIC, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Hong Kong Exchanges and Clearing Ltd ($388) | 29.1% | 20.1% | 21.5% | 29.1% | |
| China Smarter Energy Group Holdings Ltd ($1004) | -19.4% | -23.0% | -14.0% | 22.5% | |
| Emperor Capital Group Ltd ($717) | 5.1% | 12.8% | 13.1% | 14.6% | |
| Roma Group Ltd ($8072) | 19.6% | 43.7% | 107.8% | 13.3% | 9.8% |
| Orient Securities International Holdings Ltd ($8001) | 10.6% | 13.3% | 12.1% | 12.4% | |
| |
|---|
| Median (69 companies) | 3.9% | 4.0% | 4.8% | 3.5% | 8.2% |
|---|
| Oi Wah Pawnshop Credit Holdings Ltd ($1319) | 32.7% | 20.7% | 14.0% | 15.3% | 12.5% |
Top companies by Net Debt / EBITDA
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Hoifu Energy Group Ltd ($7) | | | | 62.5x | |
| South China Financial Holdings Ltd ($619) | | | | 56.9x | |
| Bright Smart Securities & Commodities Group Ltd ($1428) | 2.1x | 10.3x | 9.3x | 39.3x | |
| Far East Horizon Ltd ($3360) | 16.9x | 21.7x | 20.0x | 20.8x | |
| Quam Ltd ($952) | 58.9x | 15.9x | 4.1x | 14.8x | |
| |
|---|
| Median (49 companies) | -0.7x | 0.1x | -0.1x | -0.1x | 3.0x |
|---|
| Oi Wah Pawnshop Credit Holdings Ltd ($1319) | -0.2x | 1.1x | 3.0x | 2.2x | 3.0x |
