Raily Aesthetic Medicine International Holdings Limited (HKG:2135)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
0.1190
0.00 (0.00%)
Nov 5, 2025, 9:55 AM HKT

HKG:2135 Statistics

Total Valuation

HKG:2135 has a market cap or net worth of HKD 66.29 million. The enterprise value is 96.51 million.

Market Cap66.29M
Enterprise Value 96.51M

Important Dates

The next estimated earnings date is Friday, November 28, 2025.

Earnings Date Nov 28, 2025
Ex-Dividend Date n/a

Share Statistics

HKG:2135 has 557.08 million shares outstanding. The number of shares has increased by 20.33% in one year.

Current Share Class 557.08M
Shares Outstanding 557.08M
Shares Change (YoY) +20.33%
Shares Change (QoQ) -0.05%
Owned by Insiders (%) 66.02%
Owned by Institutions (%) n/a
Float 166.86M

Valuation Ratios

PE Ratio n/a
Forward PE n/a
PS Ratio 0.36
PB Ratio 0.69
P/TBV Ratio 1.22
P/FCF Ratio 13.37
P/OCF Ratio 5.88
PEG Ratio n/a
Financial Ratio History

Enterprise Valuation

EV / Earnings -1.35
EV / Sales 0.53
EV / EBITDA n/a
EV / EBIT n/a
EV / FCF 19.46

Financial Position

The company has a current ratio of 0.64, with a Debt / Equity ratio of 0.83.

Current Ratio 0.64
Quick Ratio 0.28
Debt / Equity 0.83
Debt / EBITDA n/a
Debt / FCF 16.12
Interest Coverage -11.64

Financial Efficiency

Return on equity (ROE) is -58.38% and return on invested capital (ROIC) is -10.40%.

Return on Equity (ROE) -58.38%
Return on Assets (ROA) -6.75%
Return on Invested Capital (ROIC) -10.40%
Return on Capital Employed (ROCE) -27.64%
Revenue Per Employee 631,173
Profits Per Employee -247,081
Employee Count290
Asset Turnover 0.59
Inventory Turnover 5.30

Taxes

Income Tax -1.71M
Effective Tax Rate n/a

Stock Price Statistics

The stock price has decreased by -15.00% in the last 52 weeks. The beta is 0.93, so HKG:2135's price volatility has been similar to the market average.

Beta (5Y) 0.93
52-Week Price Change -15.00%
50-Day Moving Average 0.12
200-Day Moving Average 0.12
Relative Strength Index (RSI) 52.81
Average Volume (20 Days) 98,900

Short Selling Information

Short Interest n/a
Short Previous Month n/a
Short % of Shares Out n/a
Short % of Float n/a
Short Ratio (days to cover) n/a

Income Statement

In the last 12 months, HKG:2135 had revenue of HKD 182.41 million and -71.41 million in losses. Loss per share was -0.13.

Revenue182.41M
Gross Profit 57.06M
Operating Income -33.50M
Pretax Income -78.11M
Net Income -71.41M
EBITDA -16.33M
EBIT -33.50M
Loss Per Share -0.13
Full Income Statement

Balance Sheet

The company has 39.15 million in cash and 79.95 million in debt, giving a net cash position of -40.80 million or -0.07 per share.

Cash & Cash Equivalents 39.15M
Total Debt 79.95M
Net Cash -40.80M
Net Cash Per Share -0.07
Equity (Book Value) 96.78M
Book Value Per Share 0.19
Working Capital -51.65M
Full Balance Sheet

Cash Flow

In the last 12 months, operating cash flow was 11.28 million and capital expenditures -6.32 million, giving a free cash flow of 4.96 million.

Operating Cash Flow 11.28M
Capital Expenditures -6.32M
Free Cash Flow 4.96M
FCF Per Share 0.01
Full Cash Flow Statement

Margins

Gross margin is 31.28%, with operating and profit margins of -18.37% and -39.15%.

Gross Margin 31.28%
Operating Margin -18.37%
Pretax Margin -42.82%
Profit Margin -39.15%
EBITDA Margin -8.95%
EBIT Margin -18.37%
FCF Margin 2.72%

Dividends & Yields

HKG:2135 does not appear to pay any dividends at this time.

Dividend Per Share n/a
Dividend Yield n/a
Dividend Growth (YoY) n/a
Years of Dividend Growth n/a
Payout Ratio n/a
Buyback Yield -20.33%
Shareholder Yield -20.33%
Earnings Yield -107.71%
FCF Yield 7.48%

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value n/a
Lynch Upside n/a
Graham Number n/a
Graham Upside n/a

Stock Splits

The last stock split was on March 19, 2024. It was a reverse split with a ratio of 0.2.

Last Split Date Mar 19, 2024
Split Type Reverse
Split Ratio 0.2

Scores

HKG:2135 has an Altman Z-Score of -0.35 and a Piotroski F-Score of 3. A Z-score under 3 suggests an increased risk of bankruptcy.

Altman Z-Score -0.35
Piotroski F-Score 3