KE Holdings Inc. (BEKE)

Basic

  • Market Cap

    $19.71B

  • EV

    $14.58B

  • Shares Out

    1,235.66M

  • Revenue

    CN¥74.32B

  • Employees

    98,540

Margins

  • Gross

    27.81%

  • EBITDA

    9.29%

  • Operating

    7.36%

  • Pre-Tax

    10.93%

  • Net

    7.52%

  • FCF

    15.13%

Returns (5Yr Avg)

  • ROA

    -0.56%

  • ROE

    -2%

  • ROCE

    -1.92%

  • ROIC

    -0.78%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $185.26

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥63.05

  • Earnings (Dil)

    CN¥4.63

  • FCF

    CN¥9.37

  • Book Value

    CN¥61.74

Growth (CAGR)

  • Rev 3Yr

    6.12%

  • Rev 5Yr

    18.92%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    -11.27%

  • Dil EPS 5Yr

    -18.31%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    19.77%

  • EBITDA Fwd 2Yr

    56.55%

  • EPS Fwd 2Yr

    84.21%

  • EPS LT Growth Est

    48.21%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM
Metric
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

28,646.5

46,014.9

70,481.0

80,752.4

60,668.8

74,319.8

Total Revenues % Chg.

12.3%

60.6%

53.2%

14.6%

-24.9%

20.4%

Cost of Goods Sold, Total

21,776.5

34,746.9

53,621.1

64,933.0

46,888.0

53,652.9

Gross Profit

6,870.0

11,268.0

16,859.9

15,819.4

13,780.7

20,666.9

Selling General & Admin Expenses, Total

7,417.1

11,482.4

11,304.1

13,233.6

11,920.0

13,287.7

R&D Expenses

670.9

1,571.2

2,477.9

3,194.0

2,545.5

1,911.8

Other Operating Expenses, Total

8,088.0

13,053.6

13,782.0

16,427.6

14,465.6

15,199.6

Operating Income

-1,218.0

-1,785.5

3,077.9

-608.2

-684.8

5,467.4

Interest Expense, Total

-43.5

-181.1

-188.4

-6.1

-14.1

-14.1

Interest And Investment Income

217.7

437.9

383.1

385.4

769.1

1,232.3

Net Interest Expenses

174.2

256.8

194.8

379.3

755.0

1,218.2

Income (Loss) On Equity Invest.

1.8

11.4

-37.6

36.6

44.6

27.2

Currency Exchange Gains (Loss)

0.2

-54.1

3.5

21.0

-127.4

145.8

Other Non Operating Income (Expenses)

329.3

315.5

835.4

1,190.5

760.6

757.6

EBT, Excl. Unusual Items

-712.5

-1,255.9

4,073.9

1,019.2

748.0

7,616.2

Impairment of Goodwill

—

—

-22.7

-732.4

-141.8

-103.5

Gain (Loss) On Sale Of Investments

227.3

-12.4

545.7

868.7

-308.3

617.9

Gain (Loss) On Sale Of Assets

-13.9

-7.4

3.5

-0.5

0.7

0.7

Asset Writedown

—

—

-213.4

-14.3

-6.3

-6.3

EBT, Incl. Unusual Items

-499.1

-1,275.8

4,387.1

1,140.7

292.3

8,125.0

Income Tax Expense

-71.4

904.4

1,608.8

1,665.5

1,689.6

2,533.5

Earnings From Continuing Operations

-427.7

-2,180.1

2,778.3

-524.8

-1,397.3

5,591.5

Minority Interest

-40.1

-3.4

-0.7

0.6

11.2

-0.8

Net Income

-467.8

-2,183.5

2,777.6

-524.1

-1,386.1

5,590.7

Preferred Dividend and Other Adjustments

1,918.2

1,866.5

2,057.1

—

—

—

Net Income to Common Incl Extra Items

-2,386.0

-4,050.1

720.5

-524.1

-1,386.1

5,590.7

Net Income to Common Excl. Extra Items

-2,386.0

-4,050.1

720.5

-524.1

-1,386.1

5,590.7

Total Shares Outstanding

454.2

490.1

1,184.1

1,197.1

1,250.5

1,163.9

Weighted Avg. Shares Outstanding

454.2

459.4

742.1

1,183.0

1,189.7

1,178.7

Weighted Avg. Shares Outstanding Dil

454.2

459.4

755.8

1,183.0

1,189.7

1,199.9

EPS

-5.3

-8.8

1.0

-0.4

-1.2

4.7

EPS Diluted

-5.3

-8.8

1.0

-0.4

-1.2

4.6

EBITDA

-425.7

-746.2

4,251.8

762.6

817.9

6,904.4