| mln. HKD | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 1,503 | 1,433 | 1,428 | 1,313 | 1,320 | 0.6% |
| Gross Profit | 616 | 651 | 666 | 612 | -100.0% | |
| SG&A | 592 | 624 | 613 | 573 | -100.0% | |
| EBITDA | 93 | 97 | 127 | 117 | -100.0% | |
| Net Income | 133 | 47 | 24 | 19 | -33 | -276.0% |
| Balance Sheet | ||||||
| Cash | 453 | 307 | 147 | 170 | -100.0% | |
| Short Term Debt | 121 | 82 | 121 | 147 | -100.0% | |
| Long Term Debt | 0 | 0 | 0 | 0 | ||
| Cash flow | ||||||
| Capex | 123 | 144 | 98 | 97 | -100.0% | |
| Ratios | ||||||
| Revenue growth | 20.2% | -4.6% | -0.3% | -8.1% | 0.6% | |
| EBITDA growth | 75.2% | 4.4% | 30.2% | -8.0% | ||
| Gross Margin | 41.0% | 45.4% | 46.7% | 46.6% | -46.6% | |
| EBITDA Margin | 6.2% | 6.8% | 8.9% | 8.9% | 0.0% | -8.9% |
| Net Income Margin | 8.8% | 3.3% | 1.7% | 1.4% | -2.5% | -4.0% |
| SG&A, % of revenue | 39.4% | 43.6% | 42.9% | 43.6% | -43.6% | |
| CAPEX, % of revenue | 8.2% | 10.1% | 6.9% | 7.4% | -7.4% | |
| ROIC | 2.6% | 5.7% | 5.5% | -5.5% | ||
| ROE | 15.7% | 5.3% | 2.9% | 2.5% | -2.5% | |
| Net Debt/EBITDA | -3.6x | -2.3x | -0.2x | -0.2x | 0.2x | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Ping Shan Tea Group Ltd ($364) | -25.9% | 63.7% | -45.7% | 71.6% | |
| China Weaving Materials Holdings Ltd ($3778) | -15.4% | -4.2% | -3.8% | 53.9% | |
| Easyknit Enterprises Holdings Ltd ($616) | 9.6% | 10.2% | 7.3% | 22.3% | |
| Kingdom Holding Co Ltd ($528) | 6.0% | 20.0% | 12.2% | -16.5% | |
| Kam Hing International Holdings Ltd ($2307) | 0.9% | -4.3% | 1.6% | 4.2% | |
| Median (21 companies) | 0.5% | -4.2% | -8.6% | -5.4% | -0.4% |
| TAI Ping Carpet International Ltd ($146) | -4.6% | -0.3% | -8.1% | 0.6% | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Art Textile Technology International Co Ltd ($565) | 9.4% | 11.8% | 18.0% | 81.8% | 65.1% |
| Texwinca Holdings Ltd ($321) | 29.6% | 30.9% | 33.3% | 34.1% | 34.0% |
| Yongsheng Advanced Materials Co Ltd ($3608) | 4.9% | 7.3% | 24.9% | 28.8% | |
| CECEP COSTIN New Materials Group Ltd ($2228) | 31.1% | 32.5% | 32.5% | 28.3% | |
| Easyknit Enterprises Holdings Ltd ($616) | 22.3% | 26.3% | 29.6% | 25.9% | |
| Median (20 companies) | 17.1% | 16.6% | 14.4% | 16.3% | 24.7% |
| TAI Ping Carpet International Ltd ($146) | 41.0% | 45.4% | 46.7% | 46.6% | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Weiqiao Textile Co ($2698) | 17.5% | 20.2% | 21.4% | 30.8% | |
| CECEP COSTIN New Materials Group Ltd ($2228) | 28.1% | 28.7% | 30.2% | 23.4% | |
| Kingdom Holding Co Ltd ($528) | 26.3% | 25.3% | 24.8% | 23.0% | |
| Yongsheng Advanced Materials Co Ltd ($3608) | 2.5% | 5.1% | 17.5% | 18.9% | |
| Pacific Textiles Holdings Ltd ($1382) | 19.1% | 19.0% | 19.5% | 18.4% | 19.0% |
| Median (20 companies) | 14.9% | 10.5% | 11.8% | 11.2% | 15.8% |
| TAI Ping Carpet International Ltd ($146) | 6.2% | 6.8% | 8.9% | 8.9% | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Art Textile Technology International Co Ltd ($565) | 1.0% | 1.9% | 3.9% | 105.3% | 8.3% |
| Hua Lien International Holding Co Ltd ($969) | 19.7% | 40.5% | 79.6% | 58.1% | |
| Kam Hing International Holdings Ltd ($2307) | 10.6% | 10.5% | 7.6% | 8.3% | |
| Wang Tai Holdings Ltd ($1400) | 34.1% | 18.8% | 7.5% | 7.3% | |
| Sijia Group Co ($1863) | 45.8% | 13.7% | 5.6% | 7.3% | |
| Median (20 companies) | 2.6% | 1.8% | 3.9% | 4.1% | 5.1% |
| TAI Ping Carpet International Ltd ($146) | 8.2% | 10.1% | 6.9% | 7.4% | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Pacific Textiles Holdings Ltd ($1382) | 23.7% | 26.4% | 31.6% | 25.9% | 26.6% |
| Yongsheng Advanced Materials Co Ltd ($3608) | 6.2% | 13.2% | 15.4% | 19.6% | |
| Kingdom Holding Co Ltd ($528) | 13.8% | 12.7% | 13.8% | 12.7% | |
| CECEP COSTIN New Materials Group Ltd ($2228) | 22.3% | 20.1% | 17.6% | 11.0% | |
| Texwinca Holdings Ltd ($321) | 8.3% | 5.3% | 5.5% | 8.1% | 14.9% |
| Median (21 companies) | 5.2% | 5.3% | 4.0% | 4.2% | 4.2% |
| TAI Ping Carpet International Ltd ($146) | 2.6% | 5.7% | 5.5% | ||
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| China Weaving Materials Holdings Ltd ($3778) | 3.6x | 3.0x | 5.3x | 5.5x | |
| Silverman Holdings Ltd ($1616) | 1.5x | 2.5x | 2.0x | 3.2x | |
| Wang Tai Holdings Ltd ($1400) | 3.2x | 1.9x | 1.8x | 2.7x | |
| Kam Hing International Holdings Ltd ($2307) | 2.5x | 2.5x | 2.8x | 2.6x | |
| Victory City International Holdings Ltd ($539) | 1.5x | 2.0x | 3.2x | 2.5x | 3.3x |
| Median (14 companies) | 1.5x | 1.9x | 1.0x | 0.5x | 1.4x |
| TAI Ping Carpet International Ltd ($146) | -3.6x | -2.3x | -0.2x | -0.2x | |