XHKG
9993
Market cap1.72bUSD
Jun 16, Last price
3.34HKD
1D
35.77%
1Q
29.96%
IPO
-22.33%
Name
Radiance Holdings (Group) Co Ltd
Chart & Performance
Profile
Radiance Holdings (Group) Company Limited operates as a real estate development company in China. The company develops and sells residential and commercial, and office building properties. It also engages in leasing commercial properties; and provision of management consulting services. The company was founded in 1996 and is headquartered in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
Income | ||||||||
Revenues | 24,766,044 -27.69% | 34,248,685 -3.03% | 35,318,003 -11.76% | |||||
Cost of revenue | 31,916,316 | 33,436,793 | 31,923,955 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (7,150,272) | 811,892 | 3,394,048 | |||||
NOPBT Margin | 2.37% | 9.61% | ||||||
Operating Taxes | 1,230,123 | 1,131,700 | 1,623,285 | |||||
Tax Rate | 139.39% | 47.83% | ||||||
NOPAT | (8,380,395) | (319,808) | 1,770,763 | |||||
Net income | (9,111,234) 1,467.53% | (581,248) -134.09% | 1,705,026 -47.93% | |||||
Dividends | (479,749) | |||||||
Dividend yield | 3.13% | |||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
Debt | ||||||||
Debt current | 12,754,648 | 13,943,911 | 12,127,146 | |||||
Long-term debt | 17,073,613 | 15,496,228 | 25,716,786 | |||||
Deferred revenue | 25,699,353 | |||||||
Other long-term liabilities | 2,239,725 | (25,699,353) | ||||||
Net debt | 18,822,208 | 16,236,816 | 25,218,366 | |||||
Cash flow | ||||||||
Cash from operating activities | 8,103,394 | 8,346,816 | ||||||
CAPEX | (193,891) | (67,206) | ||||||
Cash from investing activities | 1,942,685 | 1,963,122 | ||||||
Cash from financing activities | (9,648,654) | (17,139,393) | ||||||
FCF | 5,434,513 | 1,968,106 | 13,733,504 | |||||
Balance | ||||||||
Cash | 1,832,087 | 4,831,445 | 4,414,478 | |||||
Long term investments | 9,173,966 | 8,371,878 | 8,211,088 | |||||
Excess cash | 9,767,751 | 11,490,889 | 10,859,666 | |||||
Stockholders' equity | 24,127,514 | 32,789,475 | 57,108,927 | |||||
Invested Capital | 46,424,470 | 53,892,500 | 56,612,872 | |||||
ROIC | 2.86% | |||||||
ROCE | 1.20% | 4.85% | ||||||
EV | ||||||||
Common stock shares outstanding | 4,045,227 | 4,045,227 | 4,045,227 | |||||
Price | 2.92 -22.75% | 3.78 -0.26% | 3.79 -4.53% | |||||
Market cap | 11,812,063 -22.75% | 15,290,958 -0.26% | 15,331,410 -4.53% | |||||
EV | 39,928,363 | 43,523,956 | 51,598,647 | |||||
EBITDA | (7,150,272) | 877,196 | 3,473,020 | |||||
EV/EBITDA | 49.62 | 14.86 | ||||||
Interest | 295,840 | 236,100 | ||||||
Interest/NOPBT | 36.44% | 6.96% |