2166
HKSE:2166
Smart-Core Holdings Limited
- Stock
Last Close
1.09
26/07 07:08
Market Cap
595.60M
Beta: 0.01
Volume Today
60K
Avg: 179.90K
PE Ratio
1.53
PFCF: 0.68
Dividend Yield
5%
Payout:15.31%
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 2.19B - | 3.09B 41.07% | 3.76B 21.72% | 5.20B 38.06% | 4.79B 7.73% | 4.94B 2.97% | 4.76B 3.50% | 5.54B 16.34% | 10.39B 87.50% | 10.01B 3.69% | 5.67B 43.38% | |
cost of revenue | 2.09B - | 2.93B 39.97% | 3.59B 22.67% | 4.95B 37.86% | 4.56B 7.83% | 4.70B 3.06% | 4.49B 4.46% | 5.23B 16.44% | 9.40B 79.70% | 8.91B 5.19% | 5.23B 41.33% | |
gross profit | 100.19M - | 164.43M 64.11% | 172.31M 4.79% | 245.19M 42.30% | 231.18M 5.71% | 234.07M 1.25% | 270.94M 15.75% | 310.46M 14.59% | 989.95M 218.87% | 1.09B 10.59% | 437.89M 60.00% | |
selling and marketing expenses | 37.80M - | 34.98M 7.46% | 54.67M 56.29% | 93.00M 70.11% | 97.20M 4.52% | 300.64M 209.29% | 380.45M 26.55% | |||||
general and administrative expenses | 61.63M - | 56.54M 8.27% | 82.04M 45.11% | 67.01M 18.32% | 55.74M 16.82% | 54.51M 2.20% | 60.48M 10.95% | 71.30M 17.88% | 113.60M 59.34% | 144.73M 27.40% | ||
selling general and administrative expenses | 61.63M - | 56.54M 8.27% | 82.04M 45.11% | 104.81M 27.76% | 90.72M 13.44% | 109.18M 20.35% | 153.48M 40.57% | 168.50M 9.78% | 414.25M 145.85% | 525.19M 26.78% | 284.11M 45.90% | |
research and development expenses | 37.01M - | 34.93M 5.62% | 16.51M 52.75% | 18.84M 14.13% | 25.17M 33.64% | 27.06M 7.49% | 24.04M 11.14% | 25.69M 6.86% | 40.17M 56.35% | 39.56M 1.52% | 32.51M 17.82% | |
other expenses | -4.50M - | 1.53M 133.97% | -13.17M 961.90% | -7.53M 42.83% | 14.45M 291.95% | 9.90M 31.51% | 7.35M 25.75% | -2.88M 139.14% | -1.32M 53.98% | -3.08M 132.63% | ||
cost and expenses | 2.19B - | 3.01B 37.95% | 3.68B 21.94% | 5.07B 37.81% | 4.69B 7.37% | 4.84B 3.10% | 4.67B 3.48% | 5.42B 16.11% | 9.85B 81.72% | 9.47B 3.85% | 5.54B 41.47% | |
operating expenses | 94.14M - | 87.53M 7.03% | 85.37M 2.46% | 116.11M 36.01% | 130.35M 12.26% | 136.24M 4.52% | 177.52M 30.30% | 191.31M 7.77% | 453.09M 136.83% | 561.67M 23.96% | 316.62M 43.63% | |
interest expense | 2.83M - | 7.49M 164.44% | 13.57M 81.23% | 27.81M 104.98% | 25.27M 9.14% | 27.44M 8.61% | 27.33M 0.40% | 18.17M 33.52% | 53.77M 195.91% | 79.18M 47.26% | 57.03M 27.97% | |
ebitda | 8.08M - | 80.01M 890.06% | 85.66M 7.06% | 115.58M 34.93% | 107.90M 6.65% | 114.56M 6.18% | 116.11M 1.35% | 139.22M 19.90% | 560.17M 302.38% | 529.92M 5.40% | 144.30M 72.77% | |
operating income | 6.05M - | 76.91M 1,171.32% | 86.94M 13.04% | 129.07M 48.47% | 100.84M 21.88% | 97.83M 2.98% | 106.85M 9.22% | 126.24M 18.15% | 542.89M 330.04% | 509.36M 6.18% | 121.27M 76.19% | |
depreciation and amortization | 1.18M - | 1.85M 56.62% | 1.99M 7.92% | 1.28M 35.78% | 1.28M 0.14% | 2.16M 68.73% | 9.27M 328.54% | 12.97M 40.04% | 17.29M 33.24% | 20.57M 18.98% | 23.03M 11.96% | |
total other income expenses net | -2.11M - | -6.40M 203.38% | -16.84M 163.11% | -36.63M 117.52% | -11.96M 67.34% | 4.16M 134.79% | -35.30M 948.26% | -24.29M 31.18% | -71.27M 193.38% | -51.06M 28.36% | -15.29M 70.06% | |
income before tax | 3.94M - | 70.51M 1,689.59% | 70.10M 0.58% | 92.45M 31.88% | 88.87M 3.86% | 101.99M 14.76% | 71.55M 29.85% | 101.95M 42.49% | 471.62M 362.60% | 458.30M 2.82% | 105.98M 76.88% | |
income tax expense | 2.93M - | 13.24M 351.69% | 16.59M 25.29% | 19.34M 16.58% | 11.32M 41.46% | 20.44M 80.57% | 9.78M 52.18% | 16.60M 69.82% | 79.72M 380.24% | 78.55M 1.46% | 16.74M 78.69% | |
net income | 907.40K - | 51.54M 5,579.95% | 47.26M 8.30% | 71.96M 52.26% | 77.72M 8.00% | 80.42M 3.47% | 55.10M 31.48% | 71.00M 28.86% | 391.90M 451.96% | 379.75M 3.10% | 71.13M 81.27% | |
weighted average shs out | 363.87M - | 363.87M 0% | 363.87M 0% | 399.58M 9.81% | 500M 25.13% | 498.35M 0.33% | 502.71M 0.88% | 492.29M 2.07% | 488.52M 0.77% | 484.05M 0.92% | 471.54M 2.58% | |
weighted average shs out dil | 500M - | 500M 0% | 500M 0% | 399.58M 20.08% | 500M 25.13% | 503.57M 0.71% | 502.73M 0.17% | 492.29M 2.08% | 488.52M 0.77% | 486.05M 0.51% | 472.54M 2.78% | |
eps | 0.00 - | 0.14 5,500% | 0.13 7.14% | 0.18 38.46% | 0.16 11.11% | 0.16 0% | 0.11 31.25% | 0.14 27.27% | 0.80 471.43% | 0.78 2.50% | 0.15 80.77% | |
epsdiluted | 0.00 - | 0.10 5,455.56% | 0.09 5.50% | 0.18 90.48% | 0.16 11.11% | 0.16 0% | 0.11 31.25% | 0.14 27.27% | 0.80 471.43% | 0.78 2.50% | 0.15 80.77% |
All numbers in HKD (except ratios and percentages)