XHKG1198
Market cap97mUSD
Dec 17, Last price
0.29HKD
Name
Royale Home Holdings Ltd
Chart & Performance
Profile
Royale Home Holdings Limited, an investment holding company, engages in the manufacture and sale of furniture in the People's Republic of China. The company operates through Manufacture and Sale of Furniture; Development Properties for Sales and Property Investments; Hotel Operations; and Trading. It is also involved in the trading of commodities; rental of properties; manufacture and sale of foam; provision of decoration construction services; and sales services of upholstered furniture. The company was formerly known as Royale Furniture Holdings Limited and changed its name to Royale Home Holdings Limited in June 2020. Royale Home Holdings Limited was founded in 1997 and is headquartered in Tsim Sha Tsui East, Hong Kong.
Valuation
Title HKD 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 | 827,916 -51.38% | 1,702,936 11.56% | 1,526,506 5.75% | |||||||
Cost of revenue | 1,204,633 | 1,744,801 | 1,433,922 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (376,717) | (41,865) | 92,584 | |||||||
NOPBT Margin | 6.07% | |||||||||
Operating Taxes | (36,627) | (124,685) | 29,576 | |||||||
Tax Rate | 31.95% | |||||||||
NOPAT | (340,090) | 82,820 | 63,008 | |||||||
Net income | (421,597) -3,499.15% | 12,403 -80.27% | 62,855 -89.57% | |||||||
Dividends | (25,960) | (129,928) | (259,856) | |||||||
Dividend yield | 0.68% | 2.62% | 3.47% | |||||||
Proceeds from repurchase of equity | (10,694) | (4,740) | 2,523,034 | |||||||
BB yield | 0.28% | 0.10% | -33.70% | |||||||
Debt | ||||||||||
Debt current | 1,686,673 | 1,599,428 | 1,524,846 | |||||||
Long-term debt | 1,127,151 | 1,501,442 | 1,185,162 | |||||||
Deferred revenue | 33,195 | 38,709 | 45,368 | |||||||
Other long-term liabilities | ||||||||||
Net debt | 629,241 | 1,221,339 | 980,090 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (32,535) | (146,360) | 16,905 | |||||||
CAPEX | (67,347) | (140,494) | (99,867) | |||||||
Cash from investing activities | (182,358) | (289,050) | (417,499) | |||||||
Cash from financing activities | (116,516) | 706,577 | 308,445 | |||||||
FCF | (553,974) | 112,599 | 255,620 | |||||||
Balance | ||||||||||
Cash | 50,155 | 409,271 | 156,934 | |||||||
Long term investments | 2,134,428 | 1,470,260 | 1,572,984 | |||||||
Excess cash | 2,143,187 | 1,794,384 | 1,653,593 | |||||||
Stockholders' equity | 846,236 | 1,555,358 | 1,729,697 | |||||||
Invested Capital | 4,275,550 | 3,793,676 | 3,601,774 | |||||||
ROIC | 2.24% | 2.10% | ||||||||
ROCE | 1.62% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 2,483,566 | 2,487,280 | 2,564,263 | |||||||
Price | 1.53 -23.12% | 1.99 -31.85% | 2.92 117.91% | |||||||
Market cap | 3,799,857 -23.23% | 4,949,687 -33.90% | 7,487,647 115.03% | |||||||
EV | 4,610,977 | 6,310,362 | 8,613,935 | |||||||
EBITDA | (239,173) | 94,600 | 202,801 | |||||||
EV/EBITDA | 66.71 | 42.47 | ||||||||
Interest | 144,670 | 139,629 | 123,532 | |||||||
Interest/NOPBT | 133.43% |