New China Life Insurance Company Ltd. - SEHK:1336
Profile
Price
HKD$ 24.35
()
Market Cap
HKD$ 134.371B
Shares Out
5385.875 M
Employees
30662
Dividends
Yield
4.35 %
Payout (TTM)
16.01 %
DPS (TTM)
1.39
DPS Growth 3Yr
-4.05 %
DPS Growth 5Yr
135.47 %
DPS Growth 10Yr
465.84 %
FinancialHealth
Cash
-
Net Debt
HKD$ -0.786B
Debt/Equity (TTM)
34.3 %
Returns(TTM)
ROA
1.19 %
ROE
20.89 %
ROCE
0.54 %
Valuation(TTM)
P/E
7.485
P/B
1.632
P/FCF
0.982 %
Margins(TTM)
Gross
136.17 %
Operating
12.04 %
Pre-Tax
26.53 %
Net
26.56 %
FCFPS
39.978 %
Growth(CAGR)
RevPS 3Yr
-0.65 %
RevPS 5Yr
-0.531 %
RevPS 10Yr
-0.444 %
NetIncomePS 3Yr
-0.391 %
NetIncomePS 5Yr
0.098 %
NetIncomePS 10Yr
0.965 %
Last Price
HKD$ 24.35
5D
1.037%
1M
9.438%
3M
-9.480%
1Y
78.781%
New China Life Insurance Company Ltd. shows strong bullish indicators, including a 13.6% revenue growth and an 11.1% net profit increase in H1 2024, driven by improved investment returns and a focus on high-margin products. The company is enhancing its customer service through a comprehensive service ecosystem and digital technologies. However, it faces bearish challenges such as interest rate sensitivity, regulatory changes affecting sales strategies, intense market competition, and operational issues like declining agent headcount. The company's management is focused on risk management and innovation to navigate these challenges and leverage long-term growth opportunities. Investors should watch its adaptability in the evolving market.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40.02 | 42.13 | 43.87 | 40.36 | 42.32 | 82.26 | 81.79 | - | - | - | - | - | 38.59 | 33.40 | 33.21 | 35.11 | 36.90 | 110.62 | 102.21 | 47.41 | 42.02 | 42.73 | 43.02 | 3.37 | 14.91 | 16.50 | 18.61 | 17.03 | 17.22 | 2.76 | 2.99 | 11.66 | 10.39 | 10.73 | 9.58 | 4.74 | 20.42 | 20.86 | 20.01 | 21.08 | 19.28 | - | - | - | - | - | - | 12.44 | - | - | - | - | - | - | - | 41.45 | 54.04 | 53.51 | 50.52 | - | 56.52 | 53.16 | 47.32 | 38.04 | - | - | 20.13 | 18.20 | 17.60 | 17.27 | 5.34 | 87.20 | 86.13 | 89.90 | 92.86 | 87.04 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.08 | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.20 | 43.82 | 45.96 | 41.62 | 44.04 | 100.53 | 99.81 | - | - | - | - | - | 46.43 | 39.37 | 39.11 | 41.69 | 44.13 | - | - | 63.09 | 55.01 | 56.08 | 56.51 | 3.10 | 13.84 | 15.56 | 17.85 | 16.13 | 16.34 | 2.54 | 2.78 | 10.05 | 8.71 | 9.07 | 7.85 | 4.17 | 19.33 | 19.85 | 18.86 | 20.10 | 17.99 | - | - | - | - | - | - | 13.21 | - | - | - | - | - | - | - | 47.23 | 66.72 | 65.89 | 61.27 | - | 69.30 | 63.98 | 54.75 | 40.09 | - | - | 20.19 | 17.62 | 16.81 | 16.37 | 3.32 | 231.22 | 226.03 | 244.40 | 258.88 | 230.46 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 52.81 | - | - | - |
P/LTM Normalized EPS | 11.15 | 11.15 | 11.64 | 11.09 | 11.24 | 34.32 | 24.57 | 61.05 | 57.35 | 62.16 | 60.15 | 27.02 | - | - | - | - | - | 25.05 | 27.55 | 20.42 | 16.53 | 16.54 | 17.46 | 23.42 | 19.77 | 19.74 | 19.08 | 18.19 | 14.82 | 16.53 | 17.68 | 16.68 | 18.52 | 16.22 | 17.16 | 11.26 | 11.94 | 11.75 | 12.19 | 11.88 | 12.28 | 10.90 | 11.02 | 11.63 | 13.19 | 14.64 | 13.97 | 15.55 | 18.58 | 17.24 | 20.68 | 21.84 | 22.90 | 24.46 | 23.58 | 17.39 | 14.56 | 14.39 | 14.78 | 14.97 | 16.25 | 17.65 | 18.08 | 16.37 | 17.55 | 19.23 | 19.05 | 25.27 | 25.03 | 23.47 | 26.13 | 25.43 | 23.21 | 19.48 | 19.55 | 20.53 | 21.65 | 24.27 | 22.05 | 30.03 | 26.11 | 26.32 | 26.37 | 30.72 | 35.51 | 40.49 | 47.27 | 42.07 | 43.04 | 36.97 | 40.09 | 38.86 | 34.76 | 35.89 | 30.33 | 32.74 | 35.55 | 37.05 | 35.14 | 37.12 | 33.94 | 33.28 | 35.26 | 22.55 | 22.91 | 23.98 | 22.63 | 17.95 | 15.74 | 17.14 | 24.30 | 20.48 | 19.78 | 15.24 | 16.41 | 21.50 | 30.53 | 29.41 | 26.92 | 35.86 | 33.49 | 31.53 | 26.65 | 18.74 | 17.23 | 17.07 | 23.79 | 20.28 | 19.42 | 19.18 | 19.88 | 57.43 | 57.43 | 61.04 | 64.29 | 60.16 | 31.53 | 31.54 | 35.16 | 39.33 | 39.54 | 38.22 | 42.62 | 18.00 | 18.37 | 18.53 | 11.88 | 14.09 | 38.74 | 40.57 | 37.34 | 41.25 | 39.40 | 40.92 | 30.63 | 32.44 | 33.27 | 30.37 |
P/LTM EPS | 7.49 | 7.49 | 7.82 | 7.45 | 7.55 | 14.78 | 10.52 | 14.84 | 13.94 | 15.11 | 14.62 | 10.69 | 12.67 | 11.82 | 12.03 | 12.08 | 12.91 | 10.83 | 11.91 | 10.47 | 8.48 | 8.48 | 8.96 | 9.69 | 11.90 | 11.88 | 11.49 | 10.95 | 8.92 | 8.78 | 9.38 | 9.07 | 10.06 | 8.82 | 9.33 | 7.38 | 7.86 | 7.73 | 8.02 | 7.82 | 8.08 | 7.54 | 7.62 | 7.92 | 8.98 | 9.97 | 9.51 | 10.60 | 12.84 | 11.91 | 14.29 | 15.09 | 15.82 | 15.84 | 15.27 | 10.41 | 8.72 | 8.62 | 8.86 | 8.53 | 10.42 | 11.32 | 11.60 | 10.50 | 11.26 | 11.99 | 11.88 | 19.99 | 19.80 | 18.56 | 20.67 | 21.15 | 19.49 | 16.35 | 16.41 | 17.24 | 18.17 | 19.83 | 18.01 | 24.98 | 21.72 | 21.89 | 21.94 | 26.67 | 31.61 | 36.05 | 42.08 | 37.45 | 38.32 | 36.58 | 39.67 | 37.55 | 33.59 | 34.68 | 29.31 | 26.70 | 29.19 | 30.43 | 28.85 | 30.48 | 27.87 | 24.81 | 26.29 | 17.78 | 18.07 | 18.91 | 17.85 | 14.72 | 12.13 | 13.20 | 18.72 | 15.78 | 15.24 | 11.90 | 12.81 | 15.87 | 22.53 | 21.70 | 19.87 | 25.86 | 24.20 | 22.78 | 19.25 | 13.54 | 12.77 | 12.65 | 17.13 | 14.60 | 13.98 | 13.81 | 14.24 | 14.63 | 14.63 | 15.55 | 16.37 | 15.32 | 22.12 | 22.13 | 19.06 | 21.32 | 21.43 | 20.71 | 23.30 | 29.49 | 30.10 | 30.37 | 19.47 | 23.09 | 23.97 | 25.11 | 35.63 | 39.36 | 37.60 | 39.05 | 23.15 | 20.60 | 21.12 | 19.28 |
P/BV | 1.63 | 1.63 | 1.70 | 1.62 | 1.65 | 1.61 | 1.14 | 1.06 | 1.00 | 1.08 | 1.05 | 0.89 | 0.94 | 0.88 | 0.90 | 0.90 | 0.96 | 1.02 | 1.13 | 1.17 | 0.94 | 0.94 | 1.00 | 0.92 | 0.97 | 0.97 | 0.94 | 0.89 | 0.73 | 0.80 | 0.86 | 0.89 | 0.99 | 0.86 | 0.91 | 1.02 | 1.13 | 1.12 | 1.16 | 1.13 | 1.17 | 1.18 | 1.19 | 1.22 | 1.38 | 1.53 | 1.46 | 1.49 | 1.73 | 1.61 | 1.93 | 2.04 | 2.13 | 2.12 | 2.05 | 1.88 | 1.58 | 1.56 | 1.60 | 1.47 | 1.73 | 1.88 | 1.92 | 1.74 | 1.87 | 1.98 | 1.96 | 2.37 | 2.35 | 2.20 | 2.45 | 2.55 | 2.35 | 1.97 | 1.98 | 2.08 | 2.19 | 2.39 | 2.17 | 2.34 | 2.03 | 2.05 | 2.05 | 2.25 | 2.58 | 2.94 | 3.43 | 3.06 | 3.13 | 2.86 | 3.11 | 2.90 | 2.60 | 2.68 | 2.27 | 2.23 | 2.34 | 2.44 | 2.31 | 2.44 | 2.24 | 2.23 | 2.36 | 2.16 | 2.20 | 2.30 | 2.17 | 2.19 | 1.94 | 2.11 | 2.99 | 2.52 | 2.44 | 1.96 | 2.11 | 2.49 | 3.54 | 3.41 | 3.12 | 3.42 | 3.49 | 3.29 | 2.78 | 1.95 | 1.76 | 1.75 | 1.89 | 1.61 | 1.55 | 1.53 | 1.60 | 1.67 | 1.67 | 1.78 | 1.87 | 1.75 | 1.89 | 1.89 | 1.84 | 2.06 | 2.07 | 2.00 | 1.90 | 2.62 | 2.68 | 2.70 | 1.73 | 2.05 | 2.19 | 2.29 | 2.89 | 3.19 | 3.05 | 3.17 | 2.86 | - | - | - |
P/Tangible BV | 1.70 | 1.70 | 1.78 | 1.69 | 1.72 | 1.68 | 1.20 | 1.11 | 1.04 | 1.13 | 1.09 | 0.92 | 0.98 | 0.91 | 0.93 | 0.93 | 1.00 | 1.06 | 1.17 | 1.20 | 0.97 | 0.98 | 1.03 | 0.96 | 1.01 | 1.01 | 0.97 | 0.93 | 0.76 | 0.84 | 0.89 | 0.92 | 1.02 | 0.90 | 0.95 | 1.05 | 1.18 | 1.16 | 1.20 | 1.17 | 1.21 | 1.22 | 1.23 | 1.26 | 1.43 | 1.59 | 1.52 | 1.55 | 1.80 | 1.67 | 2.00 | 2.12 | 2.22 | 2.21 | 2.13 | 1.96 | 1.64 | 1.63 | 1.67 | 1.54 | 1.81 | 1.96 | 2.01 | 1.82 | 1.95 | 2.08 | 2.06 | 2.49 | 2.47 | 2.32 | 2.58 | 2.70 | 2.41 | 2.03 | 2.03 | 2.13 | 2.25 | 2.46 | 2.24 | 2.41 | 2.09 | 2.11 | 2.11 | 2.32 | 2.65 | 3.02 | 3.53 | 3.14 | 3.21 | 2.95 | 3.20 | 2.99 | 2.67 | 2.76 | 2.33 | 2.30 | 2.41 | 2.51 | 2.38 | 2.52 | 2.30 | 2.30 | 2.44 | 2.23 | 2.26 | 2.37 | 2.24 | 2.25 | 2.00 | 2.17 | 3.08 | 2.60 | 2.51 | 2.02 | 2.17 | 2.57 | 3.64 | 3.51 | 3.21 | 3.53 | 3.61 | 3.40 | 2.87 | 2.02 | 1.83 | 1.81 | 1.96 | 1.67 | 1.60 | 1.58 | 1.67 | 1.74 | 1.74 | 1.85 | 1.94 | 1.82 | 1.89 | 1.89 | 1.85 | 2.06 | 2.08 | 2.01 | 1.91 | 2.63 | 2.68 | 2.71 | 1.74 | 2.06 | 2.19 | 2.30 | 2.90 | 3.20 | 3.06 | 3.17 | 2.86 | - | - | - |
TEV/LTM Total Revenue | 5.24 | 5.24 | 5.30 | 5.22 | 5.28 | 3.91 | 3.24 | 3.55 | 3.45 | 3.59 | 3.52 | 4.13 | 0.84 | 0.81 | 0.82 | 0.82 | 0.86 | 0.65 | 0.69 | 0.77 | 0.68 | 0.67 | 0.70 | 0.61 | 0.55 | 0.55 | 0.54 | 0.52 | 0.44 | 0.45 | 0.48 | 0.46 | 0.51 | 0.46 | 0.48 | 0.66 | 0.53 | 0.52 | 0.53 | 0.52 | 0.54 | 0.46 | 0.46 | 0.47 | 0.54 | 0.60 | 0.58 | 0.82 | 0.76 | 0.72 | 0.83 | 0.87 | 0.89 | 0.98 | 0.97 | 0.99 | 0.88 | 0.87 | 0.89 | 0.95 | 0.89 | 0.94 | 0.98 | 0.90 | 0.94 | 1.03 | 1.03 | 0.94 | 0.93 | 0.88 | 0.98 | 1.02 | 1.03 | 0.90 | 0.89 | 0.94 | 0.99 | 1.03 | 0.95 | 1.05 | 0.93 | 0.95 | 0.95 | 0.98 | 1.22 | 1.35 | 1.53 | 1.40 | 1.41 | 1.29 | 1.39 | 1.51 | 1.35 | 1.39 | 1.24 | 0.99 | 1.12 | 1.14 | 1.10 | 1.16 | 1.06 | 1.05 | 1.07 | 0.89 | 0.90 | 0.92 | 0.88 | 0.74 | 0.67 | 0.73 | 0.95 | 0.84 | 0.83 | 0.72 | 0.74 | 1.04 | 1.35 | 1.34 | 1.27 | 1.46 | 1.28 | 1.21 | 1.07 | 0.86 | 0.72 | 0.72 | 0.68 | 0.61 | 0.59 | 0.58 | 0.82 | 1.08 | 1.07 | 1.12 | 1.15 | 1.08 | 0.95 | 0.94 | 0.93 | 1.00 | 1.03 | 1.03 | 0.95 | 1.13 | 1.13 | 1.13 | 0.90 | 0.98 | 0.99 | 1.00 | 1.09 | 1.19 | 1.16 | 1.22 | 0.95 | 1.02 | 0.99 | 1.10 |
Market Cap/LTM Total Revenue | 1.99 | 1.99 | 2.05 | 1.97 | 2.02 | 2.28 | 1.62 | 1.89 | 1.79 | 1.93 | 1.86 | 1.66 | 0.43 | 0.40 | 0.41 | 0.41 | 0.44 | 0.46 | 0.50 | 0.54 | 0.45 | 0.45 | 0.48 | 0.39 | 0.40 | 0.40 | 0.39 | 0.37 | 0.29 | 0.33 | 0.36 | 0.36 | 0.41 | 0.36 | 0.37 | 0.42 | 0.45 | 0.44 | 0.45 | 0.44 | 0.46 | 0.47 | 0.48 | 0.48 | 0.55 | 0.61 | 0.59 | 0.62 | 0.64 | 0.60 | 0.70 | 0.75 | 0.77 | 0.78 | 0.77 | 0.72 | 0.61 | 0.59 | 0.62 | 0.61 | 0.74 | 0.79 | 0.83 | 0.75 | 0.79 | 0.83 | 0.82 | 0.89 | 0.88 | 0.83 | 0.93 | 0.97 | 0.92 | 0.78 | 0.77 | 0.82 | 0.87 | 0.93 | 0.85 | 0.93 | 0.81 | 0.83 | 0.84 | 0.88 | 1.05 | 1.18 | 1.35 | 1.22 | 1.24 | 1.17 | 1.28 | 1.23 | 1.07 | 1.11 | 0.96 | 0.84 | 0.90 | 0.93 | 0.88 | 0.94 | 0.84 | 0.83 | 0.85 | 0.73 | 0.74 | 0.76 | 0.72 | 0.69 | 0.54 | 0.60 | 0.83 | 0.72 | 0.71 | 0.62 | 0.64 | 0.77 | 1.08 | 1.07 | 0.99 | 1.03 | 1.00 | 0.92 | 0.79 | 0.58 | 0.50 | 0.50 | 0.51 | 0.45 | 0.43 | 0.42 | 0.48 | 0.59 | 0.58 | 0.62 | 0.66 | 0.59 | 0.60 | 0.59 | 0.57 | 0.65 | 0.67 | 0.67 | 0.61 | 0.73 | 0.73 | 0.73 | 0.51 | 0.58 | 0.63 | 0.64 | 0.75 | 0.85 | 0.82 | 0.89 | 0.80 | 0.89 | 0.86 | 0.96 |
TEV/LTM EBITDA | 12.36 | 12.36 | 12.50 | 12.31 | 12.44 | 10.92 | 9.14 | 18.65 | 18.13 | 18.89 | 18.52 | 20.04 | - | - | - | - | - | 20.86 | 22.15 | 12.42 | 10.94 | 10.88 | 11.32 | 14.33 | 11.62 | 11.75 | 11.40 | 11.06 | 9.40 | 9.24 | 9.88 | 8.79 | 9.64 | 8.77 | 9.02 | 8.04 | 6.12 | 6.05 | 6.15 | 6.04 | 6.26 | 4.67 | 4.72 | 4.95 | 5.73 | 6.34 | 6.16 | 9.09 | 9.77 | 9.25 | 10.57 | 11.12 | 11.44 | 13.34 | 13.17 | 11.19 | 9.93 | 9.77 | 10.06 | 10.65 | 9.55 | 10.05 | 10.47 | 9.63 | 10.10 | 11.15 | 11.09 | 12.94 | 12.76 | 12.07 | 13.49 | 12.91 | 12.16 | 10.53 | 10.46 | 11.06 | 11.63 | 12.26 | 11.32 | 14.21 | 12.59 | 12.81 | 12.89 | 14.11 | 18.78 | 20.78 | 23.44 | 21.44 | 21.69 | 18.35 | 19.91 | 23.01 | 20.51 | 21.18 | 18.90 | 18.31 | 19.79 | 20.22 | 19.40 | 20.43 | 18.68 | 18.77 | 19.12 | 12.17 | 12.31 | 12.57 | 11.99 | 8.83 | 8.47 | 9.21 | 12.05 | 10.68 | 10.55 | 8.38 | 8.60 | 12.72 | 16.59 | 16.43 | 15.51 | 21.08 | 18.85 | 17.73 | 15.78 | 12.69 | 11.29 | 11.30 | 13.09 | 11.83 | 11.44 | 11.23 | 13.88 | 31.67 | 31.28 | 32.65 | 33.72 | 31.61 | 19.07 | 18.91 | 21.02 | 22.66 | 23.17 | 23.20 | 24.82 | 15.44 | 15.48 | 15.46 | 12.37 | 13.38 | 28.31 | 28.63 | 25.74 | 28.06 | 27.35 | 28.84 | 22.48 | 40.79 | 39.63 | 43.76 |
TEV/LTM EBIT | 13.17 | 13.17 | 13.32 | 13.12 | 13.26 | 11.86 | 9.94 | 23.18 | 22.53 | 23.47 | 23.02 | 24.14 | - | - | - | - | - | 27.41 | 29.11 | 14.19 | 12.50 | 12.43 | 12.93 | 17.52 | 13.86 | 14.01 | 13.59 | 13.19 | 11.21 | 10.91 | 11.67 | 10.18 | 11.16 | 10.16 | 10.45 | 8.77 | 6.61 | 6.54 | 6.64 | 6.53 | 6.77 | 4.99 | 5.04 | 5.30 | 6.14 | 6.79 | 6.59 | 9.79 | 10.55 | 9.98 | 11.41 | 12.00 | 12.35 | 14.35 | 14.17 | 11.99 | 10.63 | 10.47 | 10.78 | 11.47 | 9.89 | 10.41 | 10.84 | 9.97 | 10.46 | 11.97 | 11.90 | 13.48 | 13.29 | 12.58 | 14.05 | 13.46 | 12.67 | 10.97 | 10.90 | 11.53 | 12.11 | 12.73 | 11.76 | 14.86 | 13.17 | 13.40 | 13.49 | 14.78 | 19.59 | 21.68 | 24.45 | 22.37 | 22.63 | 19.19 | 20.82 | 24.03 | 21.42 | 22.11 | 19.74 | 19.21 | 20.68 | 21.13 | 20.27 | 21.35 | 19.53 | 19.67 | 20.04 | 12.57 | 12.71 | 12.97 | 12.37 | 9.06 | 8.70 | 9.46 | 12.37 | 10.97 | 10.84 | 8.56 | 8.80 | 13.06 | 17.03 | 16.86 | 15.92 | 21.76 | 19.46 | 18.30 | 16.29 | 13.10 | 11.69 | 11.70 | 13.59 | 12.29 | 11.88 | 11.66 | 14.39 | 33.62 | 33.21 | 34.66 | 35.81 | 33.56 | 19.94 | 19.77 | 21.96 | 23.66 | 24.20 | 24.24 | 26.05 | 15.80 | 15.83 | 15.81 | 12.66 | 13.69 | 29.67 | 30.00 | 26.76 | 29.17 | 28.43 | 29.98 | 23.39 | 44.86 | 43.58 | 48.12 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 50.87 | 50.87 | 50.87 | 50.87 | 50.87 | 39.79 | 39.79 | 23.71 | 23.71 | 23.71 | 23.71 | 25.32 | 34.84 | 34.84 | 34.84 | 46.87 | 46.87 | 46.87 | 52.02 | 52.02 | 52.02 | 48.88 | 48.88 | 48.88 | 49.14 | 49.14 | 49.14 | 30.70 | 30.70 | 30.70 | 20.03 | 20.03 | 20.03 | 14.57 | 14.57 | 14.57 | 14.13 | 14.13 | 14.13 | 15.88 | 15.88 | 15.88 | 14.98 | 14.98 | 14.98 | 14.73 | 14.73 | 14.73 | 14.80 | 14.80 | 14.80 | 14.29 | 14.29 | 14.29 | 16.38 | 16.38 | 16.38 | 17.16 | 17.16 | 17.16 | 17.80 | 17.80 | 17.80 | 17.84 | 17.84 | 17.84 | 15.25 | 15.25 | 15.25 | 16.75 | 16.75 | 16.75 | 17.00 | 17.00 | 17.00 | 16.95 | 16.95 | 16.95 | 19.40 | 19.40 | 19.40 | 17.36 | 17.36 | 17.36 | 17.11 | 17.11 | 17.11 | 18.09 | 18.09 | 18.09 | 17.58 | 17.58 | 17.58 | 15.18 | 15.18 | 15.18 | 15.38 | 15.38 | 15.38 | 15.98 | 15.98 | 15.98 | 17.00 | 17.00 | 17.00 | 17.87 | 17.87 | 17.87 | 16.85 | 16.85 | 16.85 | 17.19 | 17.19 | 17.19 | 17.24 | 17.24 | 17.24 | 15.83 | 15.83 | 15.83 | 15.05 | 15.05 | 14.12 | 14.12 | 14.12 | 13.20 | 13.20 | 13.20 | 14.50 | 14.50 | 14.50 | 13.39 | 13.39 | 13.39 | 13.99 | 13.99 | 13.99 | 13.83 | 13.83 | 13.83 | 13.27 | 13.27 | 13.27 | 16.65 | 16.65 | 16.65 | 14.44 | 14.44 | 14.44 | 13.06 | 13.06 | 13.06 | 12.99 | 12.99 | 12.99 | 12.64 | 12.64 | 12.64 |
SG&A Margin | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | -0.03 | -0.03 | 0.47 | 0.47 | 0.47 | 0.47 | 0.72 | 0.68 | 0.68 | 0.68 | 0.63 | 0.63 | 0.63 | 0.43 | 0.43 | 0.43 | 0.53 | 0.53 | 0.53 | 5.37 | 5.37 | 5.37 | 5.55 | 5.55 | 5.55 | 6.13 | 6.13 | 6.13 | 5.67 | 5.67 | 5.67 | 6.01 | 6.01 | 6.01 | 6.16 | 6.16 | 6.16 | 5.97 | 5.97 | 5.97 | 6.08 | 6.08 | 6.08 | 6.11 | 6.11 | 6.11 | 6.47 | 6.47 | 6.47 | 6.68 | 6.68 | 6.68 | 7.56 | 7.56 | 7.56 | 7.49 | 7.49 | 7.49 | 7.67 | 7.67 | 7.67 | 7.12 | 7.12 | 7.12 | 7.86 | 7.86 | 7.86 | 8.00 | 8.00 | 8.00 | 8.10 | 8.10 | 8.10 | 10.09 | 10.09 | 10.09 | 9.62 | 9.62 | 9.62 | 9.57 | 9.57 | 9.57 | 10.21 | 10.21 | 10.21 | 10.13 | 10.13 | 10.13 | 9.06 | 9.06 | 9.06 | 9.37 | 9.37 | 9.37 | 9.39 | 9.39 | 9.39 | 8.85 | 8.85 | 8.85 | 8.03 | 8.03 | 8.03 | 7.40 | 7.40 | 7.40 | 7.22 | 7.22 | 7.22 | 7.57 | 7.57 | 7.57 | 7.97 | 7.97 | 7.97 | 7.49 | 7.49 | 7.26 | 7.26 | 7.26 | 7.11 | 7.11 | 7.11 | 7.76 | 7.76 | 7.76 | 8.81 | 8.81 | 8.81 | 8.94 | 8.94 | 8.94 | 8.84 | 8.84 | 8.84 | 8.76 | 8.76 | 8.76 | 8.49 | 8.49 | 8.49 | 8.41 | 8.41 | 8.41 | 8.42 | 8.42 | 8.42 | 8.51 | 8.51 | 8.51 | 7.95 | 7.95 | 7.95 |
EBITDA Margin | 42.70 | 42.70 | 42.70 | 42.70 | 42.70 | 35.78 | 35.78 | 19.44 | 19.44 | 19.44 | 19.44 | 21.01 | 29.08 | 29.08 | 29.08 | 42.49 | 42.49 | 42.49 | 48.25 | 48.25 | 48.25 | 44.63 | 44.63 | 44.63 | 44.05 | 44.05 | 44.05 | 25.03 | 25.03 | 25.03 | 14.43 | 14.43 | 14.43 | 7.90 | 7.90 | 7.90 | 8.32 | 8.32 | 8.32 | 9.83 | 9.83 | 9.83 | 9.12 | 9.12 | 9.12 | 8.68 | 8.68 | 8.68 | 7.58 | 7.58 | 7.58 | 6.71 | 6.71 | 6.71 | 8.63 | 8.63 | 8.63 | 8.62 | 8.62 | 8.62 | 9.32 | 9.32 | 9.32 | 9.30 | 9.30 | 9.30 | 7.30 | 7.30 | 7.30 | 7.91 | 7.91 | 7.91 | 8.52 | 8.52 | 8.52 | 8.27 | 8.27 | 8.27 | 8.49 | 8.49 | 8.49 | 6.93 | 6.93 | 6.93 | 6.49 | 6.49 | 6.49 | 6.85 | 6.85 | 6.85 | 6.55 | 6.55 | 6.55 | 5.40 | 5.40 | 5.40 | 5.66 | 5.66 | 5.66 | 6.21 | 6.21 | 6.21 | 7.33 | 7.33 | 7.33 | 8.36 | 8.36 | 8.36 | 7.91 | 7.91 | 7.91 | 8.24 | 8.24 | 8.24 | 8.16 | 8.16 | 8.16 | 6.93 | 6.93 | 6.93 | 6.80 | 6.80 | 6.25 | 6.25 | 6.25 | 5.19 | 5.19 | 5.19 | 5.91 | 5.91 | 5.91 | 3.42 | 3.42 | 3.42 | 4.04 | 4.04 | 4.04 | 4.44 | 4.44 | 4.44 | 3.83 | 3.83 | 3.83 | 6.93 | 6.93 | 6.93 | 5.02 | 5.02 | 5.02 | 3.87 | 3.87 | 3.87 | 3.83 | 3.83 | 3.83 | 3.61 | 3.61 | 3.61 |
EBIT Margin | 40.83 | 40.83 | 40.83 | 40.83 | 40.83 | 33.82 | 33.82 | 16.79 | 16.79 | 16.79 | 16.79 | 18.52 | 26.44 | 26.44 | 26.44 | 40.64 | 40.64 | 40.64 | 46.58 | 46.58 | 46.58 | 42.92 | 42.92 | 42.92 | 43.34 | 43.34 | 43.34 | 24.18 | 24.18 | 24.18 | 13.85 | 13.85 | 13.85 | 7.52 | 7.52 | 7.52 | 7.83 | 7.83 | 7.83 | 9.39 | 9.39 | 9.39 | 8.68 | 8.68 | 8.68 | 8.25 | 8.25 | 8.25 | 7.24 | 7.24 | 7.24 | 6.35 | 6.35 | 6.35 | 8.28 | 8.28 | 8.28 | 8.26 | 8.26 | 8.26 | 9.00 | 9.00 | 9.00 | 8.94 | 8.94 | 8.94 | 7.00 | 7.00 | 7.00 | 7.59 | 7.59 | 7.59 | 8.18 | 8.18 | 8.18 | 7.95 | 7.95 | 7.95 | 8.12 | 8.12 | 8.12 | 6.61 | 6.61 | 6.61 | 6.22 | 6.22 | 6.22 | 6.54 | 6.54 | 6.54 | 6.27 | 6.27 | 6.27 | 5.15 | 5.15 | 5.15 | 5.42 | 5.42 | 5.42 | 5.96 | 5.96 | 5.96 | 7.10 | 7.10 | 7.10 | 8.15 | 8.15 | 8.15 | 7.70 | 7.70 | 7.70 | 8.04 | 8.04 | 8.04 | 7.95 | 7.95 | 7.95 | 6.71 | 6.71 | 6.71 | 6.59 | 6.59 | 6.04 | 6.04 | 6.04 | 5.00 | 5.00 | 5.00 | 5.70 | 5.70 | 5.70 | 3.22 | 3.22 | 3.22 | 3.82 | 3.82 | 3.82 | 4.25 | 4.25 | 4.25 | 3.65 | 3.65 | 3.65 | 6.77 | 6.77 | 6.77 | 4.85 | 4.85 | 4.85 | 3.71 | 3.71 | 3.71 | 3.66 | 3.66 | 3.66 | 3.46 | 3.46 | 3.46 |
Earnings from Cont. Ops Margin | 32.11 | 32.11 | 32.11 | 32.11 | 32.11 | 18.72 | 18.72 | 15.66 | 15.66 | 15.66 | 15.66 | 19.13 | 39.42 | 39.42 | 39.42 | 35.62 | 35.62 | 35.62 | 36.57 | 36.57 | 36.57 | 33.23 | 33.23 | 33.23 | 12.90 | 12.90 | 12.90 | 9.19 | 9.19 | 9.19 | 7.09 | 7.09 | 7.09 | 6.79 | 6.79 | 6.79 | 6.95 | 6.95 | 6.95 | 7.93 | 7.93 | 7.93 | 7.43 | 7.43 | 7.43 | 7.02 | 7.02 | 7.02 | 6.04 | 6.04 | 6.04 | 6.17 | 6.17 | 6.17 | 8.23 | 8.23 | 8.23 | 8.44 | 8.44 | 8.44 | 8.19 | 8.19 | 8.19 | 7.98 | 7.98 | 7.98 | 5.09 | 5.09 | 5.09 | 5.21 | 5.21 | 5.21 | 5.33 | 5.33 | 5.33 | 5.31 | 5.31 | 5.31 | 4.89 | 4.89 | 4.89 | 3.76 | 3.76 | 3.76 | 3.65 | 3.65 | 3.65 | 3.61 | 3.61 | 3.61 | 3.58 | 3.58 | 3.58 | 3.42 | 3.42 | 3.42 | 3.36 | 3.36 | 3.36 | 3.68 | 3.68 | 3.68 | 4.75 | 4.75 | 4.75 | 5.46 | 5.46 | 5.46 | 5.25 | 5.25 | 5.25 | 5.71 | 5.71 | 5.71 | 5.53 | 5.53 | 5.53 | 4.51 | 4.51 | 4.51 | 4.60 | 4.60 | 4.07 | 4.07 | 4.07 | 3.09 | 3.09 | 3.09 | 3.44 | 3.44 | 3.44 | 4.13 | 4.13 | 4.13 | 2.95 | 2.95 | 2.95 | 3.30 | 3.30 | 3.30 | 2.63 | 2.63 | 2.63 | 2.47 | 2.47 | 2.47 | 2.53 | 2.53 | 2.53 | 2.10 | 2.10 | 2.10 | 2.58 | 2.58 | 2.58 | 2.90 | 2.90 | 2.90 |
Net Income Margin | 32.11 | 32.11 | 32.11 | 32.11 | 32.11 | 18.71 | 18.71 | 15.65 | 15.65 | 15.65 | 15.65 | 19.13 | 39.42 | 39.42 | 39.42 | 35.61 | 35.61 | 35.61 | 36.57 | 36.57 | 36.57 | 33.22 | 33.22 | 33.22 | 12.90 | 12.90 | 12.90 | 9.19 | 9.19 | 9.19 | 7.09 | 7.09 | 7.09 | 6.79 | 6.79 | 6.79 | 6.95 | 6.95 | 6.95 | 7.93 | 7.93 | 7.93 | 7.42 | 7.42 | 7.42 | 7.01 | 7.01 | 7.01 | 6.04 | 6.04 | 6.04 | 6.17 | 6.17 | 6.17 | 8.23 | 8.23 | 8.23 | 8.44 | 8.44 | 8.44 | 8.19 | 8.19 | 8.19 | 7.98 | 7.98 | 7.98 | 5.09 | 5.09 | 5.09 | 5.21 | 5.21 | 5.21 | 5.33 | 5.33 | 5.33 | 5.31 | 5.31 | 5.31 | 4.89 | 4.89 | 4.89 | 3.76 | 3.76 | 3.76 | 3.65 | 3.65 | 3.65 | 3.61 | 3.61 | 3.61 | 3.58 | 3.58 | 3.58 | 3.42 | 3.42 | 3.42 | 3.36 | 3.36 | 3.36 | 3.68 | 3.68 | 3.68 | 4.75 | 4.75 | 4.75 | 5.46 | 5.46 | 5.46 | 5.25 | 5.25 | 5.25 | 5.71 | 5.71 | 5.71 | 5.53 | 5.53 | 5.53 | 4.51 | 4.51 | 4.51 | 4.60 | 4.60 | 4.07 | 4.07 | 4.07 | 3.08 | 3.08 | 3.08 | 3.44 | 3.44 | 3.44 | 4.13 | 4.13 | 4.13 | 2.94 | 2.94 | 2.94 | 3.30 | 3.30 | 3.30 | 2.63 | 2.63 | 2.63 | 2.47 | 2.47 | 2.47 | 2.53 | 2.53 | 2.53 | 2.10 | 2.10 | 2.10 | 2.58 | 2.58 | 2.58 | 2.90 | 2.90 | 2.90 |
Levered Free Cash Flow Margin | -223.13 | -223.13 | -223.13 | -223.13 | -223.13 | -196.49 | -196.49 | -93.86 | -93.86 | -93.86 | -93.86 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -32.32 | -6.97 | -6.97 | -6.97 | -37.77 | -37.77 | -37.77 | -25.40 | -25.40 | -25.40 | -18.48 | -18.48 | -18.48 | -14.26 | -14.26 | -14.26 | -8.92 | -8.92 | -8.92 | -1.55 | -1.55 | -1.55 | -14.28 | -14.28 | -14.28 | -7.11 | -7.11 | -7.11 | -6.55 | -6.55 | -6.55 | -4.01 | -4.01 | -4.01 | -9.42 | -9.42 | -9.42 | 1.80 | 1.80 | 1.80 | 1.02 | 1.02 | 1.02 | -1.04 | -1.04 | -1.04 | 3.75 | 3.75 | 3.75 | 1.98 | 1.98 | 1.98 | 0.12 | 0.12 | 0.12 | 1.73 | 1.73 | 1.73 | 29.48 | 29.48 | 29.48 | 7.55 | 7.55 | 7.55 | 45.93 | 45.93 | 45.93 | 12.26 | 12.26 | 12.26 | 20.21 | 20.21 | 20.21 | 4.66 | 4.66 | 4.66 | -1.63 | -1.63 | -1.63 | -3.97 | -3.97 | -3.97 | 5.20 | 5.20 | 5.20 | -3.44 | -3.44 | -3.44 | -16.61 | -16.61 | -16.61 | 1.62 | 1.62 | 1.62 | -23.70 | -23.70 | -23.70 | 1.44 | 1.44 | -1.85 | -1.85 | -1.85 | 2.54 | 2.54 | 2.54 | 14.64 | 14.64 | 14.64 | 0.25 | 0.25 | 0.25 | -2.40 | -2.40 | -2.40 | -1.98 | -1.98 | -1.98 | -9.39 | -9.39 | -9.39 | - | - | - | -3.69 | -3.69 | -3.69 | - | - | - | -0.30 | -0.30 | -0.30 | - | - | - |
Unlevered Free Cash Flow Margin | -220.26 | -220.26 | -220.26 | -220.26 | -220.26 | -196.49 | -196.49 | -88.41 | -88.41 | -88.41 | -88.41 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | -31.19 | 11.40 | 11.40 | 11.40 | -28.25 | -28.25 | -28.25 | -20.85 | -20.85 | -20.85 | -18.25 | -18.25 | -18.25 | -13.88 | -13.88 | -13.88 | -8.51 | -8.51 | -8.51 | -1.16 | -1.16 | -1.16 | -13.86 | -13.86 | -13.86 | -6.81 | -6.81 | -6.81 | -6.23 | -6.23 | -6.23 | -3.68 | -3.68 | -3.68 | -9.05 | -9.05 | -9.05 | 2.22 | 2.22 | 2.22 | 1.46 | 1.46 | 1.46 | -0.64 | -0.64 | -0.64 | 4.20 | 4.20 | 4.20 | 2.69 | 2.69 | 2.69 | 0.84 | 0.84 | 0.84 | 2.58 | 2.58 | 2.58 | 30.22 | 30.22 | 30.22 | 8.19 | 8.19 | 8.19 | 46.61 | 46.61 | 46.61 | 12.94 | 12.94 | 12.94 | 20.84 | 20.84 | 20.84 | 5.49 | 5.49 | 5.49 | -0.81 | -0.81 | -0.81 | -3.17 | -3.17 | -3.17 | 5.93 | 5.93 | 5.93 | -2.62 | -2.62 | -2.62 | -15.79 | -15.79 | -15.79 | 2.51 | 2.51 | 2.51 | -22.75 | -22.75 | -22.75 | 2.27 | 2.27 | -1.01 | -1.01 | -1.01 | 3.38 | 3.38 | 3.38 | 15.60 | 15.60 | 15.60 | 1.24 | 1.24 | 1.24 | -1.40 | -1.40 | -1.40 | -0.99 | -0.99 | -0.99 | -8.41 | -8.41 | -8.41 | - | - | - | -3.25 | -3.25 | -3.25 | - | - | - | 0.17 | 0.17 | 0.17 | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 67468.15 | - | - | HKD$ 57635.63 | - | - | HKD$ 46375.46 | - | - | HKD$ 49066.18 | - | - | HKD$ 53972.58 | - | - | HKD$ 67414.29 | - | - | HKD$ 74222.93 | - | - | HKD$ 69712.92 | - | - | HKD$ 119301.51 | - | - | HKD$ 159320.74 | - | - | HKD$ 180206.61 | - | - | HKD$ 237109.02 | - | - | HKD$ 234754.38 | - | - | HKD$ 225760.21 | - | - | HKD$ 231596.19 | - | - | HKD$ 219501.99 | - | - | HKD$ 225740.82 | - | - | HKD$ 213716.63 | - | - | HKD$ 207255.91 | - | - | HKD$ 185731.29 | - | - | HKD$ 174004.40 | - | - | HKD$ 171029.32 | - | - | HKD$ 183776.27 | - | - | HKD$ 163908.30 | - | - | HKD$ 162418.61 | - | - | HKD$ 161201.43 | - | - | HKD$ 135710.76 | - | - | HKD$ 154314.16 | - | - | HKD$ 153558.00 | - | - | HKD$ 144600.45 | - | - | HKD$ 143941.24 | - | - | HKD$ 155477.48 | - | - | HKD$ 152206.18 | - | - | HKD$ 151706.39 | - | - | HKD$ 157935.53 | - | - | HKD$ 169691.50 | - | - | HKD$ 178930.19 | - | - | HKD$ 177664.54 | - | - | HKD$ 165029.61 | - | HKD$ 153099.14 | - | - | HKD$ 159096.69 | - | - | HKD$ 158251.13 | - | - | HKD$ 157735.18 | - | - | HKD$ 138494.11 | - | - | HKD$ 119029.00 | - | - | HKD$ 117637.32 | - | - | HKD$ 118657.38 | - | - | HKD$ 120292.49 | - | - | HKD$ 124556.91 | - | - | HKD$ 124897.29 | - | - | HKD$ 121782.18 | - | - | HKD$ 116882.24 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 19.91 % | 19.91 % | 19.91 % | 19.91 % | 19.91 % | 9.71 % | 9.71 % | 6.25 % | 6.25 % | 6.25 % | 6.25 % | 8.58 % | 18.96 % | 18.96 % | 18.96 % | 20.56 % | 20.56 % | 20.56 % | 22.54 % | 22.54 % | 22.54 % | 20.83 % | 20.83 % | 20.83 % | 13.95 % | 13.95 % | 13.95 % | 12.89 % | 12.89 % | 12.89 % | 11.54 % | 11.54 % | 11.54 % | 14.23 % | 14.23 % | 14.23 % | 15.25 % | 15.25 % | 15.25 % | 16.82 % | 16.82 % | 16.82 % | 16.68 % | 16.68 % | 16.68 % | 15.36 % | 15.36 % | 15.36 % | 14.58 % | 14.58 % | 14.58 % | 14.58 % | 14.58 % | 14.58 % | 19.68 % | 19.68 % | 19.68 % | 19.41 % | 19.41 % | 19.41 % | 18.06 % | 18.06 % | 18.06 % | 17.80 % | 17.80 % | 17.80 % | 12.52 % | 12.52 % | 12.52 % | 12.25 % | 12.25 % | 12.25 % | 12.35 % | 12.35 % | 12.35 % | 12.46 % | 12.46 % | 12.46 % | 9.69 % | 9.69 % | 9.69 % | 8.77 % | 8.77 % | 8.77 % | 8.43 % | 8.43 % | 8.43 % | 8.11 % | 8.11 % | 8.11 % | 8.05 % | 8.05 % | 8.05 % | 8.45 % | 8.45 % | 8.45 % | 8.33 % | 8.33 % | 8.33 % | 9.04 % | 9.04 % | 9.04 % | 12.54 % | 12.54 % | 12.54 % | 16.20 % | 16.20 % | 16.20 % | 17.29 % | 17.29 % | 17.29 % | 18.78 % | 18.78 % | 18.78 % | 17.87 % | 17.87 % | 17.87 % | 14.61 % | 14.61 % | 14.61 % | 15.70 % | 15.70 % | 14.78 % | 14.78 % | 14.78 % | 11.54 % | 11.54 % | 11.54 % | 11.77 % | 11.77 % | 11.77 % | 12.28 % | 12.28 % | 12.28 % | 8.86 % | 8.86 % | 8.86 % | 10.32 % | 10.32 % | 10.32 % | 8.73 % | 8.73 % | 8.73 % | - | - | - | 10.57 % | 10.57 % | 10.57 % | 12.01 % | 12.01 % | 12.01 % | 14.78 % | 14.78 % | 14.78 % | - | - | - |
Return on Assets | 1.04 % | 1.04 % | 1.04 % | 1.04 % | 1.04 % | 0.79 % | 0.79 % | 0.33 % | 0.33 % | 0.33 % | 0.33 % | 0.40 % | 0.65 % | 0.65 % | 0.65 % | 1.27 % | 1.27 % | 1.27 % | 1.65 % | 1.65 % | 1.65 % | 1.48 % | 1.48 % | 1.48 % | 2.66 % | 2.66 % | 2.66 % | 2.02 % | 2.02 % | 2.02 % | 1.35 % | 1.35 % | 1.35 % | 0.97 % | 0.97 % | 0.97 % | 1.07 % | 1.07 % | 1.07 % | 1.25 % | 1.25 % | 1.25 % | 1.20 % | 1.20 % | 1.20 % | 1.12 % | 1.12 % | 1.12 % | 1.08 % | 1.08 % | 1.08 % | 0.90 % | 0.90 % | 0.90 % | 1.17 % | 1.17 % | 1.17 % | 1.10 % | 1.10 % | 1.10 % | 1.15 % | 1.15 % | 1.15 % | 1.13 % | 1.13 % | 1.13 % | 1.00 % | 1.00 % | 1.00 % | 1.00 % | 1.00 % | 1.00 % | 1.05 % | 1.05 % | 1.05 % | 1.02 % | 1.02 % | 1.02 % | 0.89 % | 0.89 % | 0.89 % | 0.84 % | 0.84 % | 0.84 % | 0.79 % | 0.79 % | 0.79 % | 0.79 % | 0.79 % | 0.79 % | 0.76 % | 0.76 % | 0.76 % | 0.68 % | 0.68 % | 0.68 % | 0.72 % | 0.72 % | 0.72 % | 0.78 % | 0.78 % | 0.78 % | 0.99 % | 0.99 % | 0.99 % | 1.23 % | 1.23 % | 1.23 % | 1.29 % | 1.29 % | 1.29 % | 1.30 % | 1.30 % | 1.30 % | 1.22 % | 1.22 % | 1.22 % | 0.99 % | 0.99 % | 0.99 % | 1.05 % | 1.05 % | 0.97 % | 0.97 % | 0.97 % | 0.83 % | 0.83 % | 0.83 % | 0.86 % | 0.86 % | 0.86 % | 0.43 % | 0.43 % | 0.43 % | 0.52 % | 0.52 % | 0.52 % | 0.62 % | 0.62 % | 0.62 % | 0.58 % | 0.58 % | 0.58 % | - | - | - | 0.86 % | 0.86 % | 0.86 % | - | - | - | 0.72 % | 0.72 % | 0.72 % | - | - | - |
Return on Capital | 6.06 % | 6.06 % | 6.06 % | 6.06 % | 6.06 % | 5.98 % | 5.98 % | 2.37 % | 2.37 % | 2.37 % | 2.37 % | 2.63 % | 4.76 % | 4.76 % | 4.76 % | 9.93 % | 9.93 % | 9.93 % | 12.10 % | 12.10 % | 12.10 % | 10.31 % | 10.31 % | 10.31 % | 21.64 % | 21.64 % | 21.64 % | 16.54 % | 16.54 % | 16.54 % | 11.11 % | 11.11 % | 11.11 % | 6.28 % | 6.28 % | 6.28 % | 8.06 % | 8.06 % | 8.06 % | 9.22 % | 9.22 % | 9.22 % | 8.02 % | 8.02 % | 8.02 % | 6.82 % | 6.82 % | 6.82 % | 7.62 % | 7.62 % | 7.62 % | 5.84 % | 5.84 % | 5.84 % | 7.50 % | 7.50 % | 7.50 % | 7.54 % | 7.54 % | 7.54 % | 8.15 % | 8.15 % | 8.15 % | 7.38 % | 7.38 % | 7.38 % | 7.87 % | 7.87 % | 7.87 % | 8.48 % | 8.48 % | 8.48 % | 7.55 % | 7.55 % | 7.55 % | 6.66 % | 6.66 % | 6.66 % | 6.01 % | 6.01 % | 6.01 % | 5.92 % | 5.92 % | 5.92 % | 5.48 % | 5.48 % | 5.48 % | 5.20 % | 5.20 % | 5.20 % | 4.92 % | 4.92 % | 4.92 % | 4.44 % | 4.44 % | 4.44 % | 5.18 % | 5.18 % | 5.18 % | 4.94 % | 4.94 % | 4.94 % | 6.28 % | 6.28 % | 6.28 % | 7.19 % | 7.19 % | 7.19 % | 8.74 % | 8.74 % | 8.74 % | 7.64 % | 7.64 % | 7.64 % | 7.24 % | 7.24 % | 7.24 % | 5.11 % | 5.11 % | 5.11 % | 5.85 % | 5.85 % | 5.14 % | 5.14 % | 5.14 % | 4.61 % | 4.61 % | 4.61 % | 4.31 % | 4.31 % | 4.31 % | 2.07 % | 2.07 % | 2.07 % | 2.44 % | 2.44 % | 2.44 % | 3.02 % | 3.02 % | 3.02 % | 2.91 % | 2.91 % | 2.91 % | - | - | - | 4.32 % | 4.32 % | 4.32 % | 4.19 % | 4.19 % | 4.19 % | 4.97 % | 4.97 % | 4.97 % | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|