Raily Aesthetic Medicine International Holdings Limited (HKG:2135)

Hong Kong · Delayed Price · Currency is HKD

0.1180

-0.0010 (-0.84%)

Sep 21, 2026, 3:58 PM HKT

HKG:2135 Ratios and Metrics

Market cap in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Total Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 18, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	66	84	60	201	328	616
Market Cap Growth	-2.46%	40.19%	-70.28%	-38.85%	-46.78%	-20.03%
Enterprise Value	61	114	68	191	279	478
Last Close Price	0.12	0.15	0.11	0.48	0.79	1.48

Price Ratios

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 18, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
PE Ratio	4.24	40.09	-	-	-	-
PS Ratio	0.26	0.40	0.28	0.96	1.76	2.67
PB Ratio	0.54	0.76	0.59	1.37	1.75	2.75
P/TBV Ratio	0.86	1.23	1.04	2.62	3.68	6.19
P/FCF Ratio	16.05	2.21	-	-	-	-
P/OCF Ratio	1.95	2.05	9.33	22.70	-	-

EV Ratios

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 18, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
EV/Sales Ratio	0.24	0.54	0.32	0.91	1.50	2.07
EV/EBITDA Ratio	1.38	5.39	-	-	-	-
EV/EBIT Ratio	2.90	19.74	-	-	-	-
EV/FCF Ratio	14.69	3.01	-	-	-	-

Financial Efficiency

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 18, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Debt / Equity Ratio	0.47	0.60	0.59	0.39	0.29	0.37
Debt / EBITDA Ratio	1.29	2.14	6.11	16.59	21.09	-
Debt / FCF Ratio	13.93	1.74	-	-	-	-
Net Debt / Equity Ratio	0.01	0.01	0.29	0.09	-0.18	-0.31
Net Debt / EBITDA Ratio	0.04	0.07	-17.96	-1.71	4.33	4.96
Net Debt / FCF Ratio	0.33	0.04	-10.42	-1.20	1.45	3.15
Asset Turnover	0.92	0.78	0.76	0.66	0.51	0.61
Inventory Turnover	15.37	10.41	9.91	9.44	7.06	9.22
Quick Ratio	0.62	0.48	0.25	0.54	1.11	1.15
Current Ratio	0.99	0.77	0.73	0.86	1.47	1.31
Return on Equity (ROE)	11.08%	-2.27%	-55.47%	-25.31%	-11.63%	-9.90%
Return on Assets (ROA)	4.88%	1.33%	-4.51%	-4.89%	-3.94%	-3.96%
Return on Invested Capital (ROIC)	13.80%	-1022.35%	-14.11%	-16.09%	-15.67%	-21.93%
Return on Capital Employed (ROCE)	14.20%	4.60%	-14.90%	-12.40%	-9.00%	-8.50%

Yields

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 18, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Earnings Yield	23.58%	2.49%	-105.71%	-17.83%	-5.48%	-3.52%
FCF Yield	6.23%	45.25%	-4.71%	-5.48%	-7.28%	-3.63%
Buyback Yield / Dilution	0.02%	-4.55%	-27.53%	-	-0.08%	-21.62%