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
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.355 HKD +12.70% Intraday chart for KWG Living Group Holdings Limited +26.79% -24.47%
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 2024 2025
Capitalization 1 10,699 5,259 3,095 665.7 665.7 -
Enterprise Value (EV) 1 7,746 4,026 1,814 865.4 -1,019 -1,028
P/E ratio 27.9 x 7.9 x - - - -
Yield 1.13% 4.6% - - - -
Capitalization / Revenue 7.05 x 1.62 x 0.77 x 0.22 x 0.16 x 0.16 x
EV / Revenue 5.11 x 1.24 x 0.45 x 0.22 x -0.25 x -0.24 x
EV / EBITDA 17.5 x 4.33 x 6.84 x 2.6 x -3.89 x -3.67 x
EV / FCF 29,374,486 x 14,951,924 x 2,041,533 x - - -
FCF Yield 0% 0% 0% - - -
Price to Book 3.7 x 1.52 x 0.99 x 0.19 x 0.18 x 0.17 x
Nbr of stocks (in thousands) 2,017,810 2,017,110 2,025,859 2,025,859 2,025,859 -
Reference price 2 5.302 2.607 1.528 0.3286 0.3286 0.3286
Announcement Date 3/22/21 3/28/22 3/30/23 3/26/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,125 1,517 3,255 4,026 3,849 4,048 4,281
EBITDA 1 - 443 929.7 265.3 332.2 262.1 280.5
EBIT 1 - 418.2 852 114.9 166.1 257.6 275.6
Operating Margin - 27.56% 26.17% 2.85% 4.32% 6.36% 6.44%
Earnings before Tax (EBT) - 445.6 892.8 123.4 - - -
Net income 184.9 323.1 674.8 3.412 - - -
Net margin 16.44% 21.29% 20.73% 0.08% - - -
EPS - 0.1900 0.3300 - - - -
Free Cash Flow - 263.7 269.2 888.6 - - -
FCF margin - 17.38% 8.27% 22.07% - - -
FCF Conversion (EBITDA) - 59.53% 28.96% 334.98% - - -
FCF Conversion (Net income) - 81.62% 39.9% 26,044.11% - - -
Dividend per Share 2 - 0.0600 0.1200 - - - -
Announcement Date 10/18/20 3/22/21 3/28/22 3/30/23 3/26/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - -
Net Cash position 1 - 2,953 1,234 1,281 1,212 1,685 1,694
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - 264 269 889 - - -
ROE (net income / shareholders' equity) - 19.3% 21% 0.1% 4.28% 4.33% 4.49%
ROA (Net income/ Total Assets) - 10.4% 14.6% 0.06% - - -
Assets - 3,095 4,615 5,975 - - -
Book Value Per Share 2 - 1.430 1.720 1.550 1.740 1.820 1.900
Cash Flow per Share - 0.1600 0.1400 - - - -
Capex - 9.84 5.07 22.3 - - -
Capex / Sales - 0.65% 0.16% 0.56% - - -
Announcement Date 10/18/20 3/22/21 3/28/22 3/30/23 3/26/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for KWG Living Group Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
0.3286 CNY
Average target price
0.231 CNY
Spread / Average Target
-29.70%
Consensus

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
-24.47% 91.87M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.19% 26.35B
KE HOLDINGS INC. Stock KE Holdings Inc.
-8.51% 18.19B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-23.96% 10.28B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-16.46% 9.84B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-3.37% 8.67B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-4.57% 6.73B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-11.93% 5.42B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+32.17% 4.39B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-10.00% 2.23B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 3913 Stock
  4. Financials KWG Living Group Holdings Limited