Stock 3913 KWG LIVING GROUP HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials KWG Living Group Holdings Limited

Equities

3913

KYG5322R1039

Real Estate Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:25 2024-05-27 am EDT 		5-day change 1st Jan Change
0.45 HKD -1.10% Intraday chart for KWG Living Group Holdings Limited -16.67% -4.26%
Mar. 26 KWG Living Group Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Kwg Living Group Holdings Limited Announces Change of Principal Place of Business in Hong Kong CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 10,699 5,259 3,095 865.4
Enterprise Value (EV) 1 7,733 4,005 1,726 66.3
P/E ratio 27.9 x 7.9 x 906 x 28.6 x
Yield 1.13% 4.6% - -
Capitalization / Revenue 7.05 x 1.62 x 0.77 x 0.22 x
EV / Revenue 5.1 x 1.23 x 0.43 x 0.02 x
EV / EBITDA 17 x 4.45 x 5.04 x 0.13 x
EV / FCF 17.7 x 23 x 2.93 x -0.1 x
FCF Yield 5.66% 4.35% 34.1% -1,014%
Price to Book 3.62 x 1.52 x 0.99 x 0.25 x
Nbr of stocks (in thousands) 2,017,810 2,017,110 2,025,859 2,025,859
Reference price 2 5.302 2.607 1.528 0.4272
Announcement Date 4/22/21 4/28/22 4/28/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 659.1 1,125 1,517 3,255 4,026 3,849
EBITDA 1 108.6 275.6 455.9 900.1 342.1 529.7
EBIT 1 107.3 254.5 432.5 865.3 202.4 379.9
Operating Margin 16.28% 22.62% 28.5% 26.58% 5.03% 9.87%
Earnings before Tax (EBT) 1 104.3 250.6 445.6 892.8 123.4 140
Net income 1 79.68 184.9 323.1 674.8 3.412 30.3
Net margin 12.09% 16.44% 21.29% 20.73% 0.08% 0.79%
EPS - - 0.1900 0.3300 0.001687 0.0150
Free Cash Flow 1 -82.06 432.4 437.8 174.3 588.5 -672.3
FCF margin -12.45% 38.44% 28.86% 5.35% 14.62% -17.47%
FCF Conversion (EBITDA) - 156.89% 96.04% 19.37% 172.02% -
FCF Conversion (Net income) - 233.85% 135.51% 25.83% 17,248.47% -
Dividend per Share - - 0.0600 0.1200 - -
Announcement Date 10/18/20 10/18/20 4/22/21 4/28/22 4/28/23 4/26/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 173 412 2,967 1,254 1,369 799
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -82.1 432 438 174 589 -672
ROE (net income / shareholders' equity) 49.8% 61.9% 19.1% 21% 1.72% 1.75%
ROA (Net income/ Total Assets) 5.55% 10% 8.73% 11.7% 2.12% 3.43%
Assets 1 1,434 1,847 3,700 5,759 161.1 883.2
Book Value Per Share - - 1.470 1.720 1.550 1.680
Cash Flow per Share - - 1.470 0.6100 0.9100 0.7100
Capex 1 2.6 1.61 2.94 4.56 22.3 12.8
Capex / Sales 0.39% 0.14% 0.19% 0.14% 0.56% 0.33%
Announcement Date 10/18/20 10/18/20 4/22/21 4/28/22 4/28/23 4/26/24
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
KWG LIVING GROUP HOLDINGS LIMITED Stock KWG Living Group Holdings Limited
-4.26% 118M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.00% 26.39B
KE HOLDINGS INC. Stock KE Holdings Inc.
+2.78% 20.27B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-17.09% 9.8B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+5.36% 9.46B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-30.99% 9.34B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-7.54% 6.45B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-7.54% 5.61B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+32.71% 4.31B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-0.09% 2.47B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 3913 Stock
  4. Financials KWG Living Group Holdings Limited