Royale Home Holdings Ltd
HKEX:1198
Intrinsic Value
The intrinsic value of one Royale Home Holdings Ltd stock under the Base Case scenario is 0.567 HKD. Compared to the current market price of 0.216 HKD, Royale Home Holdings Ltd is Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Royale Home Holdings Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Royale Home Holdings Ltd
Balance Sheet Decomposition
Royale Home Holdings Ltd
Current Assets | 2.1B |
Cash & Short-Term Investments | 48.4m |
Receivables | 1.3B |
Other Current Assets | 746.6m |
Non-Current Assets | 3.1B |
Long-Term Investments | 1.9B |
PP&E | 1B |
Intangibles | 25.7m |
Other Non-Current Assets | 97.7m |
Free Cash Flow Analysis
Royale Home Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Royale Home Holdings Ltd
Revenue
|
1.1B
HKD
|
Cost of Revenue
|
-1B
HKD
|
Gross Profit
|
43.8m
HKD
|
Operating Expenses
|
-486.7m
HKD
|
Operating Income
|
-442.9m
HKD
|
Other Expenses
|
-86.3m
HKD
|
Net Income
|
-529.2m
HKD
|
Profitability Score
Profitability Due Diligence
Royale Home Holdings Ltd's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
Score
Royale Home Holdings Ltd's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Royale Home Holdings Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Score
Royale Home Holdings Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Royale Home Holdings Ltd
Dividends
Current shareholder yield for Royale Home Holdings Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Royale Home Holdings Ltd stock under the Base Case scenario is 0.567 HKD.
Compared to the current market price of 0.216 HKD, Royale Home Holdings Ltd is Undervalued by 62%.