Symbols / GLXG Stock $0.98 -5.23% Galaxy Payroll Group Limited

Industrials • Staffing & Employment Services • Hong Kong • NCM
GLXG (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Industrials
Industry Staffing & Employment Services
CEO Mr. Wai Hong Lao
Exch · Country NCM · Hong Kong
Market Cap 5.82M
Enterprise Value -30.23M
Income -2.19M
Sales 27.74M
FCF (ttm) 20.73M
Book/sh 1.52
Cash/sh 15.36
Employees 31
Insider 10d —
IPO Sep 12, 2024
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 0.21
P/B 0.64
P/C —
EV/EBITDA 12.60
EV/Sales -1.09
Quick Ratio 2.10
Current Ratio 2.39
Debt/Eq 3.30
LT Debt/Eq —
EPS (ttm) -17.59
EPS next Y —
EPS Growth —
Revenue Growth 2.20%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -3.07%
ROE -6.02%
ROIC —
Gross Margin 42.40%
Oper. Margin -10.27%
Profit Margin -7.88%
Shs Outstand 5.60M
Shs Float 1.58M
Insider Own 22.42%
Instit Own 0.00%
Short Float 0.23%
Short Ratio 0.66
Short Interest 12.24K
52W High 7.81
vs 52W High -87.50%
52W Low 0.72
vs 52W Low 35.57%
Beta —
Impl. Vol. —
Rel Volume 0.68
Avg Volume 312.33K
Volume 213.01K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $1.03
Price $0.98
Change -5.23%
About

Galaxy Payroll Group Limited, through its subsidiaries, provides payroll outsourcing, employment, and consultancy and market research services. It has operations in Hong Kong, Macau, the People's Republic of China, Taiwan, Japan, Australia, Thailand, Malaysia, Vietnam, India, Indonesia, Singapore, Bangladesh, South Korea, and the Philippines. Galaxy Payroll Group Limited was founded in 2013 and is based in Sheung Wan, Hong Kong.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.98
Latest analyst target
3. DCF / Fair value
$66.63
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.98
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total Revenue
30.12
-4.26%
31.47
-32.93%
46.92
+34.86%
34.79
Operating Revenue
30.12
-4.26%
31.47
-32.93%
46.92
+34.86%
34.79
Cost Of Revenue
13.95
+7.32%
13.00
+11.14%
11.70
+1.92%
11.48
Reconciled Cost Of Revenue
12.82
+7.68%
11.91
+12.99%
10.54
-8.17%
11.48
Gross Profit
16.17
-12.42%
18.47
-47.56%
35.22
+51.08%
23.31
Operating Expense
8.85
+11.99%
7.90
-0.64%
7.95
-30.58%
11.45
Selling General And Administration
8.64
+10.62%
7.81
+0.48%
7.77
-32.16%
11.45
General And Administrative Expense
8.64
+10.62%
7.81
+0.48%
7.77
—
Salaries And Wages
3.70
+42.77%
2.59
+13.26%
2.29
—
Other Gand A
3.50
-6.22%
3.74
-4.64%
3.92
—
Total Expenses
22.80
+9.09%
20.90
+6.37%
19.65
-14.31%
22.93
Operating Income
7.33
-30.67%
10.57
-61.25%
27.27
+129.94%
11.86
Total Operating Income As Reported
7.02
-32.13%
10.35
-61.77%
27.08
+128.33%
11.86
EBITDA
8.56
-29.73%
12.19
-57.73%
28.83
+108.24%
13.84
Normalized EBITDA
8.56
-29.73%
12.19
-57.73%
28.83
+108.24%
13.84
Reconciled Depreciation
1.24
-0.59%
1.25
-6.58%
1.33
+2.87%
1.30
EBIT
7.32
-33.05%
10.94
-60.21%
27.49
+119.13%
12.55
Net Income
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Pretax Income
7.29
-32.61%
10.82
-60.31%
27.25
+121.35%
12.31
Net Non Operating Interest Income Expense
-0.11
+25.46%
-0.15
+63.77%
-0.43
-90.04%
-0.22
Interest Expense Non Operating
0.03
-71.87%
0.12
-48.37%
0.24
+2.17%
0.23
Net Interest Income
-0.11
+25.46%
-0.15
+63.77%
-0.43
-90.04%
-0.22
Interest Expense
0.03
-71.87%
0.12
-48.37%
0.24
+2.17%
0.23
Interest Income Non Operating
0.22
+18.96%
0.19
+3524.85%
0.01
-47.83%
0.01
Interest Income
0.22
+18.96%
0.19
+3524.85%
0.01
-47.83%
0.01
Other Income Expense
0.08
-80.70%
0.40
-2.12%
0.41
-39.29%
0.68
Other Non Operating Income Expenses
0.08
-80.70%
0.40
-2.12%
0.41
-39.29%
0.68
Tax Provision
1.78
-1.21%
1.81
-61.55%
4.70
+79.20%
2.62
Tax Rate For Calcs
0.00
+41.18%
0.00
+0.00%
0.00
-19.05%
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Net Income From Continuing Operation Net Minority Interest
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Net Income From Continuing And Discontinued Operation
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Net Income Continuous Operations
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Normalized Income
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Net Income Common Stockholders
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Diluted EPS
3.10
-38.90%
5.08
-60.06%
12.71
+132.75%
5.46
Basic EPS
3.10
-44.12%
5.55
-60.06%
13.90
+132.75%
5.97
Basic Average Shares
1.77
+9.35%
1.62
+0.00%
1.62
+0.00%
1.62
Diluted Average Shares
1.77
+0.00%
1.77
+0.00%
1.77
+0.00%
1.77
Diluted NI Availto Com Stockholders
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Depreciation Amortization Depletion Income Statement
0.11
-28.65%
0.15
-12.54%
0.18
—
Depreciation And Amortization In Income Statement
0.11
-28.65%
0.15
-12.54%
0.18
—
Depreciation Income Statement
0.11
-28.65%
0.15
-12.54%
0.18
—
Insurance And Claims
0.27
-8.79%
0.30
-3.46%
0.31
—
Provision For Doubtful Accounts
0.10
+265.59%
-0.06
-1269.60%
0.01
0.00
Rent And Landing Fees
1.16
-1.87%
1.18
-5.88%
1.25
—
Rent Expense Supplemental
1.16
-1.87%
1.18
-5.88%
1.25
—
Total Other Finance Cost
0.30
+38.99%
0.22
+13.30%
0.19
—
Line Item Trend 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total Assets
26.59
-12.19%
30.28
-7.57%
32.76
-11.79%
37.14
Current Assets
16.20
-32.94%
24.15
-9.30%
26.63
-23.49%
34.81
Cash Cash Equivalents And Short Term Investments
10.86
-33.96%
16.44
+26.71%
12.97
-51.96%
27.00
Cash And Cash Equivalents
10.86
-33.96%
16.44
+26.71%
12.97
-51.96%
27.00
Cash Financial
10.86
-33.96%
16.44
+26.71%
12.97
-51.96%
27.00
Receivables
3.31
-10.84%
3.71
-65.53%
10.77
+173.80%
3.93
Accounts Receivable
2.56
+13.59%
2.25
-75.09%
9.03
+162.35%
3.44
Gross Accounts Receivable
2.68
+17.95%
2.27
-75.10%
9.11
+159.03%
3.52
Allowance For Doubtful Accounts Receivable
-0.12
-534.11%
-0.02
+76.33%
-0.08
-6.98%
-0.08
Other Receivables
0.75
-48.44%
1.46
-15.68%
1.73
+254.41%
0.49
Prepaid Assets
2.03
-32.05%
2.99
+58.15%
1.89
-34.09%
2.87
Restricted Cash
0.00
-100.00%
1.01
+1.28%
1.00
+0.00%
1.00
Total Non Current Assets
10.39
+69.63%
6.12
-0.05%
6.13
+163.08%
2.33
Net PPE
2.54
+113.68%
1.19
-51.81%
2.47
+5.85%
2.33
Gross PPE
3.36
+76.68%
1.90
-37.16%
3.03
+11.47%
2.72
Accumulated Depreciation
-0.82
-15.25%
-0.72
-26.80%
-0.56
-45.08%
-0.39
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
0.80
+7.68%
0.74
+3.02%
0.72
-0.16%
0.72
Other Properties
2.33
+150.90%
0.93
-55.25%
2.08
+17.73%
1.76
Leases
0.23
+0.00%
0.23
+0.00%
0.23
+0.00%
0.23
Non Current Deferred Assets
7.33
+48.60%
4.94
+56.24%
3.16
0.00
Non Current Prepaid Assets
0.51
0.00
-100.00%
0.50
0.00
Total Liabilities Net Minority Interest
20.11
+0.87%
19.94
+13.55%
17.56
-41.62%
30.07
Current Liabilities
18.86
-5.39%
19.94
+20.35%
16.57
-37.24%
26.40
Payables And Accrued Expenses
13.35
+10.11%
12.12
+49.93%
8.08
-49.71%
16.07
Payables
11.51
+1.16%
11.37
+62.36%
7.01
-51.02%
14.30
Accounts Payable
0.04
-36.70%
0.07
-37.12%
0.11
-15.65%
0.12
Other Payable
2.34
+44.37%
1.62
+29.18%
1.25
-75.37%
5.09
Dividends Payable
5.87
-1.30%
5.94
+196.96%
2.00
-69.30%
6.52
Current Accrued Expenses
1.84
+146.45%
0.75
-30.81%
1.08
-39.09%
1.77
Total Tax Payable
3.26
-12.97%
3.74
+2.75%
3.64
+42.04%
2.57
Income Tax Payable
3.26
-12.97%
3.74
+2.75%
3.64
+42.04%
2.57
Current Debt And Capital Lease Obligation
1.10
-63.00%
2.96
-26.81%
4.05
-19.33%
5.02
Current Debt
—
2.00
-31.81%
2.93
-26.03%
3.97
Other Current Borrowings
—
2.00
-31.81%
2.93
-26.03%
3.97
Current Capital Lease Obligation
1.10
+14.12%
0.96
-13.63%
1.11
+6.00%
1.05
Current Deferred Liabilities
4.42
-8.95%
4.86
+9.44%
4.44
-16.39%
5.31
Current Deferred Revenue
4.42
-8.95%
4.86
+9.44%
4.44
-16.39%
5.31
Other Current Liabilities
—
—
0.06
-96.82%
1.83
Total Non Current Liabilities Net Minority Interest
1.25
0.00
-100.00%
0.99
-73.06%
3.68
Long Term Debt And Capital Lease Obligation
1.25
0.00
-100.00%
0.99
-73.06%
3.68
Long Term Debt
—
—
—
2.93
Long Term Capital Lease Obligation
1.25
0.00
-100.00%
0.99
+33.05%
0.74
Stockholders Equity
6.48
-37.38%
10.34
-31.97%
15.20
+115.24%
7.06
Common Stock Equity
6.48
-37.38%
10.34
-31.97%
15.20
+115.24%
7.06
Capital Stock
0.08
+0.00%
0.08
+0.00%
0.08
+0.00%
0.08
Common Stock
0.08
+0.00%
0.08
+0.00%
0.08
+0.00%
0.08
Share Issued
1.77
+0.00%
1.77
+0.00%
1.77
+0.00%
1.77
Ordinary Shares Number
1.77
+0.00%
1.77
+0.00%
1.77
+0.00%
1.77
Additional Paid In Capital
0.04
+0.00%
0.04
+0.00%
0.04
+0.00%
0.04
Retained Earnings
6.38
-37.80%
10.26
-31.94%
15.07
+117.73%
6.92
Gains Losses Not Affecting Retained Earnings
0.05
+32.09%
0.04
-52.56%
0.09
-12.26%
0.10
Other Equity Adjustments
0.05
+32.09%
0.04
-52.56%
0.09
-12.26%
0.10
Total Equity Gross Minority Interest
6.48
-37.38%
10.34
-31.97%
15.20
+115.24%
7.06
Total Capitalization
6.48
-37.38%
10.34
-31.97%
15.20
+52.08%
10.00
Working Capital
-2.66
-163.17%
4.22
-58.10%
10.07
+19.66%
8.41
Invested Capital
6.48
-47.53%
12.34
-31.95%
18.14
+29.89%
13.96
Total Debt
2.34
-20.83%
2.96
-41.21%
5.04
-42.07%
8.69
Capital Lease Obligations
2.34
+144.15%
0.96
-54.34%
2.10
+17.23%
1.79
Net Tangible Assets
6.48
-37.38%
10.34
-31.97%
15.20
+115.24%
7.06
Tangible Book Value
6.48
-37.38%
10.34
-31.97%
15.20
+115.24%
7.06
Line Of Credit
—
2.00
0.00
—
Other Equity Interest
-0.08
+0.00%
-0.08
+0.00%
-0.08
+0.00%
-0.08
Line Item Trend 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Operating Cash Flow
6.73
-58.19%
16.09
+34.06%
12.00
+66.74%
7.20
Cash Flow From Continuing Operating Activities
6.73
-58.19%
16.09
+34.06%
12.00
+66.74%
7.20
Net Income From Continuing Operations
5.51
-38.90%
9.01
-60.06%
22.56
+132.75%
9.69
Depreciation Amortization Depletion
1.24
-0.59%
1.25
-6.58%
1.33
+2.87%
1.30
Depreciation
1.24
-0.59%
1.25
-6.58%
1.33
+2.87%
1.30
Depreciation And Amortization
1.24
-0.59%
1.25
-6.58%
1.33
+2.87%
1.30
Provisionand Write Offof Assets
0.10
+265.59%
-0.06
-1269.60%
0.01
0.00
Change In Working Capital
-0.12
-102.04%
5.89
+149.51%
-11.90
-213.72%
-3.79
Change In Receivables
-0.41
-105.95%
6.85
+222.28%
-5.60
-676.23%
0.97
Changes In Account Receivables
-0.41
-105.95%
6.85
+222.28%
-5.60
-676.23%
0.97
Change In Prepaid Assets
1.15
+453.64%
-0.33
+57.58%
-0.77
+48.26%
-1.48
Change In Payables And Accrued Expense
0.29
-42.85%
0.51
+111.84%
-4.34
-105.64%
-2.11
Change In Accrued Expense
0.80
+77.53%
0.45
+108.38%
-5.40
-2037.83%
0.28
Change In Payable
-0.51
-932.94%
0.06
-94.22%
1.06
+144.30%
-2.39
Change In Account Payable
-0.02
+37.84%
-0.04
-100.09%
-0.02
-162.44%
-0.01
Change In Other Current Liabilities
-1.16
-1.46%
-1.14
+3.93%
-1.19
-1.88%
-1.17
Investing Cash Flow
-0.06
-134.95%
-0.03
0.00
+100.00%
-0.36
Cash Flow From Continuing Investing Activities
-0.06
-134.95%
-0.03
0.00
+100.00%
-0.36
Net PPE Purchase And Sale
-0.06
-134.95%
-0.03
0.00
+100.00%
-0.36
Purchase Of PPE
-0.06
-134.95%
-0.03
0.00
+100.00%
-0.36
Capital Expenditure
-0.06
-134.95%
-0.03
—
-0.36
Financing Cash Flow
-13.29
-5.50%
-12.59
+51.65%
-26.05
-3485.77%
0.77
Cash Flow From Continuing Financing Activities
-13.29
-5.50%
-12.59
+51.65%
-26.05
-3485.77%
0.77
Net Issuance Payments Of Debt
-2.00
-114.38%
-0.93
+76.47%
-3.97
-274.76%
2.27
Issuance Of Debt
0.00
-100.00%
2.00
0.00
-100.00%
5.00
Repayment Of Debt
-2.00
+31.81%
-2.93
+26.02%
-3.97
-45.04%
-2.73
Long Term Debt Issuance
—
—
0.00
-100.00%
5.00
Long Term Debt Payments
—
—
-3.97
-45.04%
-2.73
Net Long Term Debt Issuance
—
—
-3.97
-274.76%
2.27
Short Term Debt Issuance
0.00
-100.00%
2.00
0.00
—
Short Term Debt Payments
-2.00
+31.81%
-2.93
+26.02%
-3.97
—
Net Short Term Debt Issuance
-2.00
-114.38%
-0.93
+76.47%
-3.97
—
Common Stock Dividend Paid
-9.46
+4.28%
-9.88
+47.77%
-18.92
-1161.65%
-1.50
Cash Dividends Paid
-9.46
+4.28%
-9.88
+47.77%
-18.92
-1161.65%
-1.50
Net Other Financing Charges
-1.82
-2.71%
-1.78
+43.76%
-3.16
—
Changes In Cash
-6.62
-290.96%
3.47
+124.67%
-14.05
-284.77%
7.60
Effect Of Exchange Rate Changes
0.03
+144.28%
0.01
-40.55%
0.02
-90.06%
0.18
Beginning Cash Position
17.45
+24.89%
13.97
-50.11%
28.00
+38.52%
20.22
End Cash Position
10.86
-37.79%
17.45
+24.89%
13.97
-50.11%
28.00
Free Cash Flow
6.67
-58.50%
16.06
+33.85%
12.00
+75.56%
6.83
Interest Paid Supplemental Data
0.03
-71.87%
0.12
-48.37%
0.24
+2.17%
0.23
Income Tax Paid Supplemental Data
2.13
+24.68%
1.71
-52.86%
3.62
-27.71%
5.00
Change In Income Tax Payable
-0.49
-584.62%
0.10
-90.70%
1.08
+145.26%
-2.38
Change In Tax Payable
-0.49
-584.62%
0.10
-90.70%
1.08
+145.26%
-2.38
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category