Stock RPG RAPTIS GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Raptis Group Limited

Equities

RPG

AU000000RPG2

Real Estate Development & Operations

Market Closed - Australian S.E.
Other stock markets
 09:36:15 2024-04-07 pm EDT 		5-day change 1st Jan Change
0.015 AUD -.--% Intraday chart for Raptis Group Limited -.--% -34.78%
Feb. 27 Raptis Group Limited Reports Earnings Results for the Half Year Ended December 31, 2023 CI
2023 Raptis Group Limited Reports Earnings Results for the Full Year Ended June 30, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 10.7 7.489 4.585 4.585 5.044 3.057
Enterprise Value (EV) 1 8.73 5.434 8.357 1.92 4.834 2.796
P/E ratio 20.2 x 130 x 86.5 x 8.63 x 52.5 x 8.63 x
Yield - - - - - -
Capitalization / Revenue 0.42 x 68 x 24.2 x 11 x 7.81 x 6.08 x
EV / Revenue 0.34 x 49.3 x 44.1 x 4.61 x 7.49 x 5.57 x
EV / EBITDA - - 91,990,523 x 13,888,448 x -19,598,190 x 19,012,803 x
EV / FCF 0.52 x 84.5 x -0.72 x 0.15 x -2.63 x 6.97 x
FCF Yield 192% 1.18% -139% 647% -38.1% 14.3%
Price to Book 5.33 x 3.63 x 2.17 x 1.73 x 1.84 x 0.99 x
Nbr of stocks (in thousands) 152,842 152,842 152,842 152,842 152,842 152,842
Reference price 2 0.0700 0.0490 0.0300 0.0300 0.0330 0.0200
Announcement Date 9/28/18 9/27/19 11/12/20 8/27/21 9/29/22 9/29/23
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 25.63 0.1101 0.1893 0.416 0.6455 0.5024
EBITDA - - 0.0908 0.1382 -0.2467 0.1471
EBIT 1 1.468 0.0577 0.0687 0.1161 -0.2599 0.0781
Operating Margin 5.73% 52.41% 36.3% 27.91% -40.26% 15.55%
Earnings before Tax (EBT) 1 0.5292 0.0577 0.0531 0.5315 0.0961 0.3542
Net income 1 0.5292 0.0577 0.0531 0.5315 0.0961 0.3542
Net margin 2.07% 52.41% 28.05% 127.76% 14.89% 70.49%
EPS 2 0.003462 0.000377 0.000347 0.003477 0.000628 0.002317
Free Cash Flow 1 16.73 0.0643 -11.65 12.42 -1.839 0.4011
FCF margin 65.28% 58.41% -6,152.4% 2,985.82% -284.94% 79.84%
FCF Conversion (EBITDA) - - - 8,987.1% - 272.74%
FCF Conversion (Net income) 3,161.01% 111.44% - 2,337.09% - 113.26%
Dividend per Share - - - - - -
Announcement Date 9/28/18 9/27/19 11/12/20 8/27/21 9/29/22 9/29/23
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 3.77 - - -
Net Cash position 1 1.97 2.06 - 2.67 0.21 0.26
Leverage (Debt/EBITDA) - - 41.52 x - - -
Free Cash Flow 1 16.7 0.06 -11.6 12.4 -1.84 0.4
ROE (net income / shareholders' equity) 30.4% 2.84% 2.54% 22.3% 3.56% 12.1%
ROA (Net income/ Total Assets) 8.87% 1.75% 0.98% 1.55% -5.84% 1.61%
Assets 1 5.963 3.306 5.423 34.2 -1.647 21.94
Book Value Per Share 2 0.0100 0.0100 0.0100 0.0200 0.0200 0.0200
Cash Flow per Share 2 0.0100 0.0100 0 0.0200 0 0
Capex - - - - 0.08 -
Capex / Sales - - - - 13.1% -
Announcement Date 9/28/18 9/27/19 11/12/20 8/27/21 9/29/22 9/29/23
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
RAPTIS GROUP LIMITED Stock Raptis Group Limited
-34.78% 1.49M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+37.77% 28.71B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.85% 26.95B
DLF LIMITED Stock DLF Limited
+22.78% 26.45B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.61% 25.94B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+46.99% 23.39B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.96% 20.4B
EMAAR PROPERTIES Stock Emaar Properties
-1.89% 19.76B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.59% 16.53B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-10.00% 14.61B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. RPG Stock
  4. Financials Raptis Group Limited