XNYSBEKE
Market cap6.84bUSD
Dec 23, Last price
18.41USD
1D
0.16%
1Q
8.74%
IPO
-44.21%
Name
Ke Holdings Inc
Chart & Performance
P/E
25.47
P/S
1.93
EPS
5.28
Div Yield, %
6.94%
Shrs. gr., 5y
0.24%
Rev. gr., 5y
22.11%
Revenues
77.78b
+28.20%
Net income
5.88b
P
CFO
11.16b
+31.88%
Dividend
Apr 04, 20240.351 USD/sh
Earnings
Mar 12, 2025
Profile
KE Holdings Inc., through its subsidiaries, engages in operating an integrated online and offline platform for housing transactions and services in the People's Republic of China. The company operates in three segments: Existing Home Transaction Services, New Home Transaction Services, and Emerging and Other Services. It facilitates various housing transactions ranging from existing and new home sales, home rentals, home renovation and furnishing, and other services. The company also owns and operates Lianjia, a real estate brokerage branded store; and owns Deyou, a franchise model for connected brokerage stores. The company was founded in 2001 and is headquartered in Beijing, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 77,776,932 28.20% | 60,668,779 -24.87% | 80,752,439 14.57% | ||||
Cost of revenue | 72,886,445 | 61,353,628 | 81,360,598 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 4,890,487 | (684,849) | (608,159) | ||||
NOPBT Margin | 6.29% | ||||||
Operating Taxes | 1,994,391 | 1,689,574 | 1,665,492 | ||||
Tax Rate | 40.78% | ||||||
NOPAT | 2,896,096 | (2,374,423) | (2,273,651) | ||||
Net income | 5,883,224 -521.05% | (1,397,284) 166.27% | (524,766) -118.89% | ||||
Dividends | (1,425,707) | (55,812) | (76,619) | ||||
Dividend yield | 21.92% | 1.01% | 0.97% | ||||
Proceeds from repurchase of equity | (5,150,628) | (1,319,796) | |||||
BB yield | 79.18% | 23.84% | |||||
| Debt | |||||||
Debt current | 9,659,057 | 5,591,345 | 3,206,995 | ||||
Long-term debt | 26,022,833 | 18,172,205 | 11,358,663 | ||||
Deferred revenue | |||||||
Other long-term liabilities | 279,730 | 475 | 1,381 | ||||
Net debt | (41,781,772) | (49,061,213) | (52,321,278) | ||||
| Cash flow | |||||||
Cash from operating activities | 11,157,625 | 8,460,754 | 3,595,122 | ||||
CAPEX | (873,990) | (793,032) | (1,429,977) | ||||
Cash from investing activities | (3,977,440) | (8,472,355) | (24,884,074) | ||||
Cash from financing activities | (6,961,591) | (1,154,993) | (1,074,173) | ||||
FCF | (3,366,294) | (6,479,128) | (1,810,065) | ||||
| Balance | |||||||
Cash | 53,892,674 | 54,899,110 | 49,848,765 | ||||
Long term investments | 23,570,988 | 17,925,653 | 17,038,171 | ||||
Excess cash | 73,574,815 | 69,791,324 | 62,849,314 | ||||
Stockholders' equity | (4,515,751) | (11,023,189) | (11,916,676) | ||||
Invested Capital | 94,982,756 | 91,727,087 | 85,915,890 | ||||
ROIC | 3.10% | ||||||
ROCE | 5.41% | ||||||
| EV | |||||||
Common stock shares outstanding | 1,203,884 | 1,189,726 | 1,183,041 | ||||
Price | 5.40 16.12% | 4.65 -30.62% | 6.71 -67.31% | ||||
Market cap | 6,504,988 17.50% | 5,536,193 -30.22% | 7,934,259 -48.82% | ||||
EV | (35,175,503) | (43,390,942) | (44,305,502) | ||||
EBITDA | 6,292,675 | 817,872 | 762,602 | ||||
EV/EBITDA | |||||||
Interest | 28,153 | 743,484 | 11,856 | ||||
Interest/NOPBT | 0.58% | ||||||