pww.comSinopharm Group Co. Ltd. - SEHK:1099

Valuation And Growth

Segments

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011Feb-28-2011Jan-31-2011Dec-31-2010Nov-30-2010Oct-31-2010Sep-30-2010Aug-31-2010Jul-31-2010Jun-30-2010May-31-2010Apr-30-2010Mar-31-2010Feb-28-2010Jan-31-2010Dec-31-2009Nov-30-2009Oct-31-2009Sep-30-2009

Valuation Multiples

TEV/LTM Unlevered FCF

15.57

15.69

15.90

15.62

13.51

15.76

0.33

127.46

134.12

135.37

131.58

13.26

-

-

-

-

-

28.53

-

5.22

5.22

5.35

5.57

8.70

11.16

10.75

10.90

10.58

9.78

-

-

-

-

-

-

-

-

-

-

-

-

73.91

-

-

-

-

-

-

-

-

-

-

-

-

-

8.68

9.03

8.84

9.33

15.17

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

68.32

65.67

70.98

68.16

-

-

-

-

-

-

-

-

14.48

15.38

15.49

15.24

20.93

9.52

9.45

8.65

9.58

9.92

9.81

-

-

-

-

-

8.22

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

45.68

52.74

56.32

51.11

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

6.62

6.77

7.02

6.69

6.01

6.85

0.38

-

-

-

-

8.55

-

-

-

-

-

17.08

-

2.80

2.80

2.93

3.17

5.54

5.91

5.41

5.58

5.19

4.21

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5.87

6.31

6.06

6.68

11.97

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

14.29

15.40

15.53

15.22

22.41

8.84

8.76

7.86

8.91

9.29

9.17

-

-

-

-

-

7.80

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

57.76

66.54

70.99

64.52

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

8.36

8.55

8.86

8.45

8.00

8.65

7.34

7.47

8.45

8.63

8.07

7.94

9.07

8.50

8.45

8.01

7.73

9.37

9.33

9.50

9.52

9.97

10.79

9.45

9.32

8.53

8.81

8.19

6.64

6.48

7.20

7.03

7.42

7.60

7.34

7.20

8.48

7.80

7.62

7.61

8.33

8.74

8.59

9.39

10.63

12.15

11.09

8.66

8.52

8.89

8.85

8.99

8.32

8.73

9.99

8.94

9.61

9.23

10.17

8.45

15.81

16.77

18.71

17.00

18.51

15.61

18.03

18.17

17.11

18.32

19.16

21.46

23.54

23.64

22.19

26.00

25.50

25.83

26.34

21.60

20.53

22.68

21.54

25.57

24.28

24.28

23.75

21.57

24.52

24.17

24.84

25.09

27.04

27.27

26.73

27.61

29.18

28.94

25.97

29.42

30.68

30.28

32.31

31.20

30.70

29.91

27.67

30.80

26.22

25.20

28.71

30.05

29.63

25.02

27.18

30.90

35.73

38.37

38.27

32.76

31.78

33.19

32.13

33.83

35.47

33.25

31.66

29.22

27.43

26.92

26.09

27.13

31.23

31.73

32.24

33.40

30.43

28.20

28.17

33.21

30.52

32.90

36.11

39.05

42.70

41.39

42.26

41.91

45.40

43.31

43.38

44.80

41.85

34.54

39.99

41.62

47.82

41.65

42.29

41.70

48.50

47.02

42.51

57.68

66.44

70.89

68.35

69.63

80.70

78.56

77.27

80.98

86.83

91.39

84.55

88.29

87.38

93.76

108.35

106.07

100.79

84.50

79.45

78.73

81.32

56.64

P/LTM EPS

6.74

6.89

7.14

6.80

6.63

6.97

5.81

5.95

6.73

6.87

6.43

6.27

7.28

6.81

6.78

6.43

6.20

7.34

7.36

7.69

7.71

8.07

8.73

7.69

7.50

6.87

7.09

6.59

5.35

5.33

5.92

5.70

6.02

6.16

5.95

5.86

6.32

5.82

5.68

5.67

6.21

6.69

6.59

7.44

8.42

9.62

8.78

6.86

7.20

7.51

7.48

7.60

7.03

7.31

8.58

7.86

8.45

8.11

8.94

7.42

10.86

11.52

12.85

11.68

12.72

10.69

12.34

12.36

11.64

12.47

13.04

14.65

15.66

15.73

14.76

17.30

16.96

17.19

17.52

14.48

13.76

15.19

14.43

17.13

17.05

17.05

16.68

15.15

17.22

16.97

17.44

17.46

18.82

18.98

18.61

19.22

19.45

19.29

17.31

19.61

20.45

20.18

21.54

22.17

21.82

21.25

19.66

21.61

18.38

17.67

20.13

21.07

20.78

17.54

19.00

21.47

24.82

26.66

26.59

22.76

21.87

22.83

22.11

23.28

24.40

22.87

21.79

20.05

18.82

18.47

17.90

18.61

19.26

19.57

19.88

20.60

18.76

17.39

17.37

20.79

19.11

20.60

22.61

24.52

27.90

27.05

27.62

27.39

29.67

28.30

28.07

28.04

26.20

21.62

25.03

26.59

29.80

25.96

26.35

25.98

30.22

29.30

26.49

36.33

41.85

44.65

43.05

43.86

53.40

51.99

51.14

53.59

57.46

60.48

55.95

54.70

54.14

58.09

67.13

65.72

68.83

57.70

54.25

53.76

55.53

38.68

P/BV

0.77

0.79

0.82

0.78

0.71

0.80

3.27

0.69

0.78

0.80

0.75

0.76

0.89

0.83

0.83

0.79

0.76

0.94

0.94

0.96

0.96

1.00

1.09

0.97

0.91

0.83

0.86

0.80

0.65

0.66

0.74

0.72

0.76

0.77

0.75

0.73

0.81

0.75

0.73

0.73

0.80

0.91

0.90

0.95

1.08

1.23

1.12

0.98

0.81

0.85

0.84

0.86

0.79

0.88

1.04

1.03

1.11

1.07

1.18

0.98

1.42

1.50

1.68

1.52

1.66

1.45

1.69

1.66

1.57

1.68

1.75

1.99

2.24

2.25

2.11

2.47

2.42

2.46

2.50

2.17

2.06

2.27

2.16

2.56

2.52

2.52

2.46

2.24

2.54

2.51

2.58

2.55

2.75

2.77

2.72

2.79

2.72

2.70

2.42

2.74

2.86

2.82

3.02

2.88

2.83

2.76

2.55

2.70

2.22

2.14

2.44

2.55

2.51

2.12

2.30

2.41

2.78

2.99

2.98

2.41

2.55

2.67

2.58

2.72

2.85

2.67

2.54

2.10

1.97

1.93

1.88

1.95

2.11

2.14

2.18

2.26

2.06

1.90

1.84

2.40

2.20

2.38

2.61

2.83

2.98

2.89

2.95

2.92

3.17

3.02

3.00

2.84

2.65

2.19

2.53

2.70

2.81

2.45

2.49

2.45

2.85

2.77

2.50

3.72

4.29

4.58

4.41

4.53

4.93

4.80

4.72

4.95

5.30

5.58

5.16

5.31

5.25

5.64

6.51

5.58

19.10

16.02

15.06

14.92

15.41

10.74

P/Tangible BV

0.89

0.91

0.95

0.90

0.83

0.92

3.37

0.82

0.92

0.94

0.88

0.88

1.06

0.99

0.99

0.94

0.90

1.10

1.10

1.14

1.15

1.20

1.30

1.14

1.10

1.01

1.04

0.97

0.78

0.79

0.88

0.88

0.93

0.95

0.90

0.88

1.02

0.94

0.92

0.92

1.00

1.13

1.11

1.17

1.33

1.52

1.39

1.21

1.04

1.09

1.08

1.10

1.02

1.09

1.28

1.27

1.37

1.31

1.45

1.21

1.79

1.90

2.12

1.93

2.10

1.79

2.09

2.10

1.97

2.11

2.21

2.41

2.76

2.77

2.60

3.05

2.99

3.03

3.09

2.67

2.53

2.80

2.66

3.16

3.15

3.15

3.08

2.80

3.18

3.14

3.22

3.17

3.42

3.45

3.38

3.48

3.67

3.63

3.26

3.70

3.85

3.80

4.07

3.95

3.88

3.79

3.50

3.72

3.13

3.01

3.43

3.58

3.54

2.98

3.23

3.35

3.88

4.16

4.15

3.36

3.78

3.95

3.83

4.03

4.22

3.96

3.77

3.06

2.87

2.82

2.73

2.85

3.14

3.19

3.24

3.36

3.06

2.84

2.73

3.89

3.57

3.85

4.23

4.60

4.91

4.76

4.86

4.82

5.22

4.98

4.94

4.40

4.11

3.39

3.92

4.19

4.41

3.84

3.90

3.84

4.47

4.33

3.92

4.61

5.31

5.66

5.46

5.61

5.90

5.74

5.65

5.92

6.35

6.68

6.18

5.78

5.72

6.14

7.10

6.08

26.44

22.17

20.85

20.66

21.34

14.86

TEV/LTM Total Revenue

0.28

0.28

0.28

0.28

0.24

0.28

0.08

0.22

0.23

0.23

0.23

0.19

0.26

0.25

0.25

0.25

0.24

0.29

0.29

0.24

0.24

0.24

0.25

0.22

0.25

0.24

0.25

0.24

0.22

0.26

0.27

0.25

0.25

0.25

0.20

0.21

0.25

0.25

0.24

0.24

0.25

0.28

0.28

0.23

0.24

0.26

0.25

0.22

0.26

0.26

0.26

0.26

0.25

0.29

0.31

0.22

0.23

0.23

0.24

0.22

0.28

0.29

0.30

0.28

0.30

0.34

0.37

0.30

0.28

0.30

0.31

0.36

0.45

0.45

0.43

0.46

0.45

0.46

0.46

0.35

0.34

0.37

0.35

0.41

0.45

0.45

0.44

0.42

0.45

0.45

0.46

0.39

0.41

0.42

0.41

0.43

0.43

0.42

0.39

0.43

0.44

0.44

0.46

0.45

0.44

0.43

0.40

0.42

0.40

0.39

0.43

0.44

0.44

0.38

0.41

0.44

0.49

0.52

0.52

0.44

0.45

0.47

0.46

0.45

0.47

0.44

0.43

0.38

0.36

0.36

0.35

0.35

0.39

0.40

0.40

0.41

0.38

0.36

0.36

0.41

0.38

0.40

0.44

0.44

0.48

0.47

0.47

0.47

0.50

0.48

0.48

0.48

0.45

0.38

0.44

0.46

0.52

0.46

0.46

0.46

0.53

0.51

0.47

0.66

0.76

0.81

0.74

0.75

0.95

0.92

0.91

0.95

1.03

1.08

1.00

1.16

1.14

1.23

1.44

1.41

1.70

1.43

1.35

1.34

1.38

0.94

Market Cap/LTM Total Revenue

0.10

0.10

0.10

0.10

0.09

0.10

0.09

0.09

0.10

0.10

0.10

0.10

0.11

0.10

0.10

0.10

0.09

0.11

0.11

0.12

0.12

0.12

0.13

0.12

0.11

0.10

0.10

0.10

0.08

0.08

0.09

0.09

0.09

0.09

0.09

0.09

0.10

0.09

0.09

0.09

0.09

0.10

0.10

0.12

0.13

0.15

0.14

0.11

0.11

0.12

0.12

0.12

0.11

0.11

0.13

0.12

0.13

0.12

0.14

0.11

0.17

0.18

0.19

0.17

0.19

0.17

0.19

0.21

0.19

0.21

0.22

0.25

0.30

0.31

0.29

0.31

0.31

0.31

0.32

0.27

0.26

0.29

0.27

0.33

0.31

0.31

0.30

0.27

0.31

0.31

0.32

0.31

0.34

0.34

0.33

0.35

0.35

0.35

0.31

0.35

0.37

0.37

0.39

0.37

0.36

0.35

0.33

0.36

0.29

0.28

0.32

0.33

0.33

0.28

0.30

0.33

0.38

0.41

0.41

0.35

0.33

0.35

0.34

0.33

0.34

0.32

0.31

0.27

0.26

0.25

0.25

0.26

0.29

0.30

0.30

0.31

0.29

0.27

0.26

0.32

0.30

0.32

0.35

0.36

0.40

0.39

0.40

0.39

0.42

0.41

0.40

0.43

0.41

0.34

0.39

0.41

0.50

0.43

0.44

0.43

0.50

0.49

0.44

0.67

0.77

0.82

0.75

0.77

1.01

0.98

0.97

1.01

1.09

1.14

1.06

1.23

1.22

1.31

1.51

1.48

1.66

1.40

1.31

1.30

1.34

0.90

TEV/LTM EBITDA

6.15

6.20

6.28

6.17

5.63

6.23

1.69

4.87

5.12

5.17

5.03

4.04

5.52

5.37

5.36

5.25

5.17

5.98

6.46

4.79

4.80

4.91

5.11

4.36

5.21

5.02

5.09

4.94

4.57

5.34

5.98

4.91

5.00

5.05

4.10

4.16

5.19

5.04

4.99

4.99

5.16

5.53

5.93

4.37

4.67

5.04

4.78

4.28

4.95

5.04

5.03

5.07

4.89

5.83

6.57

4.29

4.46

4.37

4.61

4.24

5.73

5.94

6.18

5.82

6.13

6.60

7.54

5.92

5.68

5.96

6.14

7.12

9.25

9.27

8.89

9.42

9.30

9.38

9.55

7.37

7.09

7.66

7.35

8.49

9.96

9.96

9.81

9.20

10.03

9.93

10.13

8.83

9.38

9.45

9.29

9.60

9.47

9.41

8.61

9.54

9.88

9.77

10.36

9.95

9.82

9.61

9.02

9.37

8.99

8.73

9.61

9.95

9.84

8.69

9.28

10.02

11.19

11.83

11.81

10.10

10.49

10.83

10.58

10.40

10.77

10.27

9.99

9.17

8.76

8.64

8.45

8.37

9.69

9.81

9.93

10.20

9.51

8.98

9.04

9.97

9.33

9.90

10.66

10.90

11.54

11.24

11.44

11.36

12.15

11.67

11.68

11.82

11.12

9.39

10.68

11.67

12.91

11.32

11.49

11.34

13.09

12.71

11.55

16.33

18.85

20.13

18.27

18.67

23.90

23.23

22.83

23.99

25.83

27.27

25.11

29.92

29.59

31.89

37.16

36.39

43.81

36.88

34.74

34.44

35.54

24.10

TEV/LTM EBIT

7.40

7.46

7.56

7.43

6.78

7.49

1.99

5.78

6.08

6.14

5.96

4.80

6.47

6.30

6.29

6.15

6.07

7.00

6.99

5.63

5.64

5.77

6.01

5.12

6.11

5.89

5.96

5.79

5.35

6.27

6.49

5.74

5.85

5.90

4.80

4.90

6.04

5.86

5.81

5.81

6.01

6.48

6.44

5.12

5.47

5.91

5.60

5.04

5.80

5.91

5.90

5.94

5.74

6.87

7.23

4.97

5.17

5.06

5.34

4.93

6.17

6.39

6.64

6.26

6.60

7.57

8.14

6.38

6.13

6.42

6.62

7.71

9.94

9.97

9.55

10.13

10.00

10.09

10.21

7.92

7.61

8.23

7.90

9.16

10.78

10.78

10.62

9.96

10.86

10.75

10.97

9.64

10.25

10.32

10.15

10.54

10.41

10.33

9.46

10.48

10.85

10.73

11.33

10.94

10.80

10.57

9.92

10.34

9.86

9.58

10.54

10.91

10.79

9.53

10.09

10.97

12.25

12.96

12.93

11.11

11.48

11.85

11.57

11.38

11.78

11.24

10.85

10.08

9.63

9.50

9.29

9.23

10.76

10.89

11.02

11.32

10.55

9.97

9.97

11.05

10.34

10.97

11.82

11.86

12.77

12.44

12.66

12.57

13.45

12.92

12.84

13.20

12.42

10.48

11.93

12.57

14.38

12.61

12.79

12.63

14.57

14.15

12.86

18.20

21.02

22.44

20.37

20.91

26.98

26.23

25.77

27.09

29.16

30.78

28.35

33.65

33.28

35.87

41.79

40.92

49.26

41.48

39.07

38.72

39.96

27.10

Margin Analysis

Gross Margin

7.82

7.82

7.82

7.82

7.82

8.11

8.11

8.05

8.05

8.05

8.05

8.13

8.21

8.21

8.21

8.21

8.21

8.29

8.48

8.48

8.48

8.59

8.59

8.59

8.35

8.35

8.35

8.46

8.46

8.46

8.49

8.49

8.49

8.45

8.45

8.45

8.63

8.63

8.63

8.70

8.70

8.70

8.76

8.76

8.76

8.83

8.83

8.83

8.87

8.87

8.87

8.72

8.72

8.72

8.75

8.75

8.75

8.83

8.83

8.83

8.83

8.83

8.83

8.95

8.95

8.95

9.00

9.00

9.00

9.06

9.06

9.06

8.97

8.97

8.97

8.87

8.87

8.87

8.50

8.50

8.50

8.45

8.45

8.45

8.19

8.19

8.19

7.90

7.90

7.90

7.96

7.96

7.96

8.00

8.00

8.00

8.06

8.06

8.06

8.12

8.12

8.12

8.17

8.17

8.17

8.17

8.17

8.19

8.16

8.16

8.16

8.14

8.14

8.14

8.13

8.13

8.13

8.16

8.16

8.16

8.18

8.18

8.18

8.21

8.21

8.21

8.12

8.12

8.12

8.02

8.02

8.02

7.96

7.96

7.96

7.91

7.91

7.91

7.97

7.97

7.97

8.05

8.05

8.05

8.11

8.11

8.11

8.19

8.19

8.19

8.18

8.18

8.18

8.17

8.17

8.17

8.25

8.25

8.25

8.34

8.34

8.34

8.38

8.38

8.38

8.43

8.43

8.43

8.45

8.45

8.45

8.47

8.47

8.47

8.42

8.42

8.42

8.37

8.37

8.37

8.17

8.17

8.17

7.93

7.93

7.93

SG&A Margin

4.41

4.41

4.41

4.41

4.41

4.37

4.37

4.39

4.39

4.39

4.39

4.39

4.39

4.39

4.39

4.39

4.39

4.37

4.45

4.45

4.45

4.51

4.51

4.51

4.35

4.35

4.35

4.42

4.42

4.42

4.42

4.42

4.42

4.45

4.45

4.45

4.60

4.60

4.60

4.58

4.58

4.58

4.60

4.60

4.60

4.65

4.65

4.65

4.65

4.65

4.65

4.66

4.66

4.66

4.65

4.65

4.65

4.58

4.58

4.58

4.53

4.53

4.53

4.63

4.63

4.63

4.58

4.58

4.58

4.62

4.62

4.62

4.42

4.42

4.42

4.55

4.55

4.55

4.45

4.45

4.45

4.33

4.33

4.33

4.19

4.19

4.19

4.02

4.02

4.02

4.11

4.11

4.11

4.16

4.16

4.16

4.18

4.18

4.18

4.21

4.21

4.21

4.25

4.25

4.25

4.25

4.25

4.27

4.27

4.27

4.27

4.28

4.28

4.28

4.28

4.28

4.28

4.34

4.34

4.34

4.42

4.42

4.42

4.52

4.52

4.52

4.53

4.53

4.53

4.55

4.55

4.55

4.53

4.53

4.53

4.51

4.51

4.51

4.57

4.57

4.57

4.64

4.64

4.64

4.68

4.68

4.68

4.73

4.73

4.73

4.75

4.75

4.75

4.78

4.78

4.78

4.85

4.85

4.85

4.94

4.94

4.94

5.00

5.00

5.00

5.06

5.06

5.06

5.01

5.01

5.01

4.96

4.96

4.96

4.92

4.92

4.92

4.88

4.88

4.88

4.80

4.80

4.80

4.71

4.71

4.71

EBITDA Margin

3.73

3.73

3.73

3.73

3.73

4.08

4.08

3.98

3.98

3.98

3.98

4.09

4.16

4.16

4.16

4.16

4.16

4.25

4.40

4.40

4.40

4.49

4.49

4.49

4.30

4.30

4.30

4.39

4.39

4.39

4.44

4.44

4.44

4.39

4.39

4.39

4.36

4.36

4.36

4.49

4.49

4.49

4.47

4.47

4.47

4.58

4.58

4.58

4.66

4.66

4.66

4.50

4.50

4.50

4.57

4.57

4.57

4.68

4.68

4.68

4.60

4.60

4.60

4.67

4.67

4.67

4.78

4.78

4.78

4.84

4.84

4.84

4.63

4.63

4.63

4.71

4.71

4.71

4.40

4.40

4.40

4.63

4.63

4.63

4.51

4.51

4.51

4.38

4.38

4.38

4.41

4.41

4.41

4.32

4.32

4.32

4.37

4.37

4.37

4.41

4.41

4.41

4.42

4.42

4.42

4.42

4.42

4.43

4.39

4.39

4.39

4.34

4.34

4.34

4.26

4.26

4.26

4.30

4.30

4.30

4.26

4.26

4.26

4.22

4.22

4.22

4.12

4.12

4.12

4.02

4.02

4.02

3.97

3.97

3.97

3.91

3.91

3.91

3.93

3.93

3.93

3.95

3.95

3.95

3.99

3.99

3.99

4.04

4.04

4.04

4.01

4.01

4.01

3.99

3.99

3.99

3.96

3.96

3.96

3.92

3.92

3.92

3.91

3.91

3.91

3.89

3.89

3.89

3.98

3.98

3.98

4.08

4.08

4.08

4.06

4.06

4.06

4.04

4.04

4.04

3.94

3.94

3.94

3.81

3.81

3.81

EBIT Margin

3.37

3.37

3.37

3.37

3.37

3.73

3.73

3.63

3.63

3.63

3.63

3.74

3.80

3.80

3.80

3.80

3.80

3.90

4.04

4.04

4.04

4.12

4.12

4.12

3.93

3.93

3.93

4.02

4.02

4.02

4.07

4.07

4.07

4.03

4.03

4.03

4.00

4.00

4.00

4.10

4.10

4.10

4.10

4.10

4.10

4.19

4.19

4.19

4.20

4.20

4.20

4.08

4.08

4.08

4.14

4.14

4.14

4.27

4.27

4.27

4.26

4.26

4.26

4.32

4.32

4.32

4.41

4.41

4.41

4.47

4.47

4.47

4.28

4.28

4.28

4.32

4.32

4.32

4.03

4.03

4.03

4.26

4.26

4.26

4.15

4.15

4.15

4.03

4.03

4.03

4.04

4.04

4.04

3.95

3.95

3.95

3.98

3.98

3.98

4.01

4.01

4.01

4.01

4.01

4.01

4.01

4.01

4.03

3.99

3.99

3.99

3.95

3.95

3.95

3.89

3.89

3.89

3.92

3.92

3.92

3.89

3.89

3.89

3.85

3.85

3.85

3.75

3.75

3.75

3.64

3.64

3.64

3.59

3.59

3.59

3.53

3.53

3.53

3.55

3.55

3.55

3.57

3.57

3.57

3.60

3.60

3.60

3.64

3.64

3.64

3.60

3.60

3.60

3.56

3.56

3.56

3.54

3.54

3.54

3.51

3.51

3.51

3.50

3.50

3.50

3.48

3.48

3.48

3.55

3.55

3.55

3.63

3.63

3.63

3.61

3.61

3.61

3.59

3.59

3.59

3.49

3.49

3.49

3.36

3.36

3.36

Earnings from Cont. Ops Margin

2.25

2.25

2.25

2.25

2.25

2.51

2.51

2.44

2.44

2.44

2.44

2.52

2.47

2.47

2.47

2.47

2.47

2.54

2.58

2.58

2.58

2.60

2.60

2.60

2.45

2.45

2.45

2.49

2.49

2.49

2.52

2.52

2.52

2.51

2.51

2.51

2.61

2.61

2.61

2.65

2.65

2.65

2.66

2.66

2.66

2.65

2.65

2.65

2.57

2.57

2.57

2.45

2.45

2.45

2.39

2.39

2.39

2.50

2.50

2.50

2.57

2.57

2.57

2.61

2.61

2.61

2.72

2.72

2.72

2.73

2.73

2.73

2.65

2.65

2.65

2.70

2.70

2.70

2.56

2.56

2.56

2.81

2.81

2.81

2.74

2.74

2.74

2.66

2.66

2.66

2.78

2.78

2.78

2.67

2.67

2.67

2.68

2.68

2.68

2.70

2.70

2.70

2.52

2.52

2.52

2.52

2.52

2.51

2.44

2.44

2.44

2.37

2.37

2.37

2.28

2.28

2.28

2.27

2.27

2.27

2.26

2.26

2.26

2.25

2.25

2.25

2.20

2.20

2.20

2.15

2.15

2.15

2.19

2.19

2.19

2.24

2.24

2.24

2.25

2.25

2.25

2.26

2.26

2.26

2.26

2.26

2.26

2.26

2.26

2.26

2.30

2.30

2.30

2.35

2.35

2.35

2.41

2.41

2.41

2.48

2.48

2.48

2.55

2.55

2.55

2.64

2.64

2.64

2.68

2.68

2.68

2.72

2.72

2.72

2.73

2.73

2.73

2.74

2.74

2.74

2.60

2.60

2.60

2.42

2.42

2.42

Net Income Margin

1.39

1.39

1.39

1.39

1.39

1.52

1.52

1.48

1.48

1.48

1.48

1.52

1.48

1.48

1.48

1.48

1.48

1.51

1.52

1.52

1.52

1.54

1.54

1.54

1.45

1.45

1.45

1.48

1.48

1.48

1.51

1.51

1.51

1.49

1.49

1.49

1.55

1.55

1.55

1.57

1.57

1.57

1.57

1.57

1.57

1.57

1.57

1.57

1.50

1.50

1.50

1.44

1.44

1.44

1.39

1.39

1.39

1.47

1.47

1.47

1.55

1.55

1.55

1.57

1.57

1.57

1.69

1.69

1.69

1.69

1.69

1.69

1.64

1.64

1.64

1.68

1.68

1.68

1.60

1.60

1.60

1.81

1.81

1.81

1.81

1.81

1.81

1.81

1.81

1.81

1.89

1.89

1.89

1.80

1.80

1.80

1.80

1.80

1.80

1.80

1.80

1.80

1.66

1.66

1.66

1.66

1.66

1.65

1.59

1.59

1.59

1.54

1.54

1.54

1.46

1.46

1.46

1.44

1.44

1.44

1.42

1.42

1.42

1.41

1.41

1.41

1.38

1.38

1.38

1.35

1.35

1.35

1.40

1.40

1.40

1.45

1.45

1.45

1.45

1.45

1.45

1.45

1.45

1.45

1.44

1.44

1.44

1.44

1.44

1.44

1.48

1.48

1.48

1.53

1.53

1.53

1.56

1.56

1.56

1.60

1.60

1.60

1.66

1.66

1.66

1.75

1.75

1.75

1.77

1.77

1.77

1.80

1.80

1.80

1.82

1.82

1.82

1.84

1.84

1.84

1.79

1.79

1.79

1.74

1.74

1.74

Levered Free Cash Flow Margin

1.53

1.53

1.53

1.53

1.53

23.52

23.52

-0.12

-0.12

-0.12

-0.12

1.70

-0.29

-0.29

-0.29

-0.29

-0.29

0.65

4.22

4.22

4.22

2.75

2.75

2.75

1.84

1.84

1.84

-0.57

-0.57

-0.57

-

-

-

-0.45

-0.45

-0.45

-2.01

-2.01

-2.01

-0.06

-0.06

-0.06

-

-

-

-0.41

-0.41

-0.41

-2.93

-2.93

-2.93

-1.46

-1.46

-1.46

-0.79

-0.79

-0.79

2.06

2.06

2.06

-

-

-

-4.09

-4.09

-4.09

-

-

-

-3.19

-3.19

-3.19

-

-

-

-0.97

-0.97

-0.97

-

-

-

-0.54

-0.54

-0.54

-0.74

-0.74

-0.74

-4.12

-4.12

-4.12

-

-

-

2.20

2.20

2.20

2.24

2.24

2.24

3.99

3.99

3.99

-

-

-

-

-

3.44

3.26

3.26

3.26

-0.84

-0.84

-0.84

-

-

-

-2.78

-2.78

-2.78

-2.92

-2.92

-2.92

-2.60

-2.60

-2.60

-2.81

-2.81

-2.81

-3.70

-3.70

-3.70

-3.79

-3.79

-3.79

-3.28

-3.28

-3.28

-3.80

-3.80

-3.80

-3.12

-3.12

-3.12

-2.26

-2.26

-2.26

-1.84

-1.84

-1.84

-3.37

-3.37

-3.37

-4.96

-4.96

-4.96

-6.92

-6.92

-6.92

-7.18

-7.18

-7.18

-6.75

-6.75

-6.75

1.69

1.69

1.69

1.41

1.41

1.41

-3.57

-3.57

-3.57

-2.89

-2.89

-2.89

-7.06

-7.06

-7.06

-

-

-

-

-

-

Unlevered Free Cash Flow Margin

1.79

1.79

1.79

1.79

1.79

23.83

23.83

0.17

0.17

0.17

0.17

2.01

0.07

0.07

0.07

0.07

0.07

1.00

4.59

4.59

4.59

3.15

3.15

3.15

2.26

2.26

2.26

-0.14

-0.14

-0.14

-

-

-

-0.00

-0.00

-0.00

-1.55

-1.55

-1.55

0.38

0.38

0.38

-

-

-

0.05

0.05

0.05

-2.41

-2.41

-2.41

-0.96

-0.96

-0.96

-0.30

-0.30

-0.30

2.57

2.57

2.57

-

-

-

-3.62

-3.62

-3.62

-

-

-

-2.64

-2.64

-2.64

-

-

-

-0.30

-0.30

-0.30

-

-

-

0.02

0.02

0.02

-0.20

-0.20

-0.20

-3.62

-3.62

-3.62

-

-

-

2.69

2.69

2.69

2.72

2.72

2.72

4.48

4.48

4.48

-

-

-

-

-

4.00

3.86

3.86

3.86

-0.20

-0.20

-0.20

-

-

-

-2.10

-2.10

-2.10

-2.24

-2.24

-2.24

-1.92

-1.92

-1.92

-2.15

-2.15

-2.15

-3.06

-3.06

-3.06

-3.16

-3.16

-3.16

-2.66

-2.66

-2.66

-3.19

-3.19

-3.19

-2.51

-2.51

-2.51

-1.67

-1.67

-1.67

-1.26

-1.26

-1.26

-2.82

-2.82

-2.82

-4.45

-4.45

-4.45

-6.46

-6.46

-6.46

-6.79

-6.79

-6.79

-6.40

-6.40

-6.40

1.97

1.97

1.97

1.68

1.68

1.68

-3.31

-3.31

-3.31

-2.62

-2.62

-2.62

-6.80

-6.80

-6.80

-

-

-

-

-

-

Margin Analysis

Total Revenue

-
-
-
-
-

HKD$ 647206.30

-
-

HKD$ 656090.91

-
-

HKD$ 644475.69

-
-

HKD$ 642592.81

-
-

HKD$ 637332.15

-
-

HKD$ 637267.98

-
-

HKD$ 614045.96

-
-

HKD$ 594743.79

-
-

HKD$ 588280.39

-
-

HKD$ 574552.87

-
-

HKD$ 569145.95

-
-

HKD$ 561248.51

-
-

HKD$ 549442.22

-
-

HKD$ 540479.93

-
-

HKD$ 519487.52

-
-

HKD$ 491625.39

-
-

HKD$ 474153.93

-
-

HKD$ 460342.57

-
-

HKD$ 457241.89

-
-

HKD$ 458081.02

-
-

HKD$ 437745.36

-
-

HKD$ 412242.56

-
-

HKD$ 388591.55

-
-

HKD$ 371104.78

-
-

HKD$ 362043.43

-
-

HKD$ 359831.27

-
-

HKD$ 342978.64

-
-

HKD$ 332141.97

-
-

HKD$ 311139.07

-
-

HKD$ 290136.17

-
-

HKD$ 285110.45

-
-

HKD$ 278321.39

-
-

HKD$ 270795.76

-
-

HKD$ 263270.14

-
-

HKD$ 252589.48

-
-

HKD$ 246314.24

-
-

HKD$ 239679.08

-
-

HKD$ 233043.92

-
-

HKD$ 223901.14

-
-

HKD$ 215570.68

-
-

HKD$ 205609.34

-
-

HKD$ 195647.99

-
-

HKD$ 187693.64

-
-

HKD$ 179739.28

-
-

HKD$ 170658.71

-
-

HKD$ 161578.14

-
-

HKD$ 154305.21

-
-

HKD$ 147032.28

-
-

HKD$ 138568.81

-
-

HKD$ 130105.33

-
-

HKD$ 120108.21

-
-

HKD$ 110111.09

-
-

HKD$ 100768.63

-
-

HKD$ 91426.17

-
-

HKD$ 83000.48

-
-

HKD$ 74574.80

-
-

HKD$ 70533.26

-
-

HKD$ 66491.72

-
-

HKD$ 61611.53

-
-

HKD$ 56731.33

-
-

HKD$ 51632.47

Profitability